Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $122k initial cash invested.
-15.96%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,543
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,543 income − $4,168 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,543
Total Expenses
$4,168
Mortgage P&I
97%
$2,476
Property Taxes
12%
$296
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636