Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $122k initial cash invested.
-19.93%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,651
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,651 income − $3,679 expenses = $2,028 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,160
Closing costs
1%
$4,958
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,651
Total Expenses
$3,679
Mortgage P&I
151%
$2,488
Property Taxes
13%
$216
Home Insurance
11%
$182
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413