Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $122k initial cash invested.
-13.26%
Cash On Cash
3.29%
Cap Rate
0.53
DSCR
$3,395
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,395 income − $4,741 expenses = $1,346 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,860
Closing costs
1%
$4,943
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,395
Total Expenses
$4,741
Mortgage P&I
76%
$2,567
Property Taxes
11%
$364
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849