Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $123k initial cash invested.
-9.87%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$4,179
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $5,187 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$5,187
Mortgage P&I
58%
$2,435
Property Taxes
15%
$610
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045