Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $123k initial cash invested.
-18.82%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,310
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $4,232 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,560
Closing costs
1%
$4,978
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$4,232
Mortgage P&I
108%
$2,484
Property Taxes
20%
$465
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578