Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $122k initial cash invested.
-20.08%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$2,330
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $4,370 expenses = $2,040 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
$2,330
Total Expenses
$4,370
Mortgage P&I
109%
$2,548
Property Taxes
20%
$457
Home Insurance
8%
$175
HOA
3%
$72
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582