Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $123k initial cash invested.
-20.24%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$1,663
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,663 income − $3,734 expenses = $2,071 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,663
Total Expenses
$3,734
Mortgage P&I
154%
$2,568
Property Taxes
11%
$189
Home Insurance
11%
$175
HOA
0%
$3
Property Management
15%
$249
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416