Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $122k initial cash invested.
-22.17%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,923
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $4,175 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,940
Closing costs
1%
$4,947
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$4,175
Mortgage P&I
133%
$2,548
Property Taxes
24%
$457
Home Insurance
9%
$175
HOA
4%
$72
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481