Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $122k initial cash invested.
-16.84%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$2,863
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $4,568 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,600
Closing costs
1%
$4,930
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,863
Total Expenses
$4,568
Mortgage P&I
89%
$2,535
Property Taxes
17%
$485
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716