Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $122k initial cash invested.
-13.82%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,772
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,176 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,940
Closing costs
1%
$4,947
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$4,176
Mortgage P&I
88%
$2,443
Property Taxes
8%
$222
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693