Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $122k initial cash invested.
-18.61%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,390
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $4,288 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$4,288
Mortgage P&I
102%
$2,432
Property Taxes
24%
$568
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598