Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $122k initial cash invested.
-11.23%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$4,205
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $5,345 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,840
Closing costs
1%
$4,942
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,205
Total Expenses
$5,345
Mortgage P&I
58%
$2,424
Property Taxes
17%
$728
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051