Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.63% first-year return on $122k initial cash invested.
-27.63%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$818
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$818 income − $3,634 expenses = $2,816 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.8%
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
$818
Total Expenses
$3,634
Mortgage P&I
316%
$2,584
Property Taxes
59%
$482
Home Insurance
21%
$175
HOA
0%
$0
Property Management
15%
$123
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$204