Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.92% first-year return on $122k initial cash invested.
-24.92%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$486
Rent
-$2,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$486 income − $3,029 expenses = $2,543 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,480
Closing costs
1%
$4,974
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$486
Total Expenses
$3,029
Mortgage P&I
499%
$2,426
Property Taxes
40%
$192
Home Insurance
37%
$178
HOA
0%
$0
Property Management
15%
$73
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$122