Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $122k initial cash invested.
-19.61%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$1,882
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $3,876 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,040
Closing costs
1%
$4,952
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$3,876
Mortgage P&I
127%
$2,394
Property Taxes
22%
$405
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470