Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $122k initial cash invested.
-15.97%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,432
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $4,062 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$4,062
Mortgage P&I
100%
$2,432
Property Taxes
12%
$289
Home Insurance
7%
$174
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608