Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $122k initial cash invested.
-12.09%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,300
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $4,531 expenses = $1,231 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
$3,300
Total Expenses
$4,531
Mortgage P&I
75%
$2,476
Property Taxes
9%
$296
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825