Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.82% first-year return on $123k initial cash invested.
-25.82%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,701
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $4,337 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,701
Total Expenses
$4,337
Mortgage P&I
160%
$2,728
Property Taxes
29%
$488
Home Insurance
10%
$175
HOA
8%
$130
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425