Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.43% first-year return on $122k initial cash invested.
-19.43%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$2,053
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $4,028 expenses = $1,975 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,053
Total Expenses
$4,028
Mortgage P&I
126%
$2,585
Property Taxes
14%
$285
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513