Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $123k initial cash invested.
-18.33%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$1,917
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $3,792 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$3,792
Mortgage P&I
133%
$2,557
Property Taxes
7%
$129
Home Insurance
10%
$185
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479