Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $121k initial cash invested.
-13.82%
Cash On Cash
3.1%
Cap Rate
0.5
DSCR
$3,661
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $5,057 expenses = $1,396 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,300
Closing costs
1%
$4,915
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$5,057
Mortgage P&I
69%
$2,521
Property Taxes
17%
$605
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915