Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $122k initial cash invested.
-14.23%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,410
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $4,857 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$4,857
Mortgage P&I
72%
$2,470
Property Taxes
17%
$576
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852