Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.14% first-year return on $122k initial cash invested.
-25.14%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$445
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$445 income − $3,010 expenses = $2,565 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
$445
Total Expenses
$3,010
Mortgage P&I
545%
$2,426
Property Taxes
43%
$192
Home Insurance
40%
$178
HOA
0%
$0
Property Management
15%
$67
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$111