Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $123k initial cash invested.
-19.02%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$2,550
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $4,495 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,740
Closing costs
1%
$4,987
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$4,495
Mortgage P&I
98%
$2,489
Property Taxes
24%
$607
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638