Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $121k initial cash invested.
-13.18%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$3,233
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $4,565 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,360
Closing costs
1%
$4,918
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,233
Total Expenses
$4,565
Mortgage P&I
75%
$2,436
Property Taxes
12%
$384
Home Insurance
5%
$163
HOA
1%
$31
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808