Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.24% first-year return on $122k initial cash invested.
-23.24%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$2,172
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $4,526 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,600
Closing costs
1%
$4,930
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$4,526
Mortgage P&I
120%
$2,616
Property Taxes
29%
$639
Home Insurance
11%
$228
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543