Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.09% first-year return on $122k initial cash invested.
-29.09%
Cash On Cash
-0.89%
Cap Rate
-0.14
DSCR
$986
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$986 income − $3,950 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,320
Closing costs
1%
$4,966
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$986
Total Expenses
$3,950
Mortgage P&I
259%
$2,556
Property Taxes
68%
$667
Home Insurance
18%
$178
HOA
8%
$77
Property Management
15%
$148
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246