Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.55% first-year return on $123k initial cash invested.
-15.55%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,868
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $4,457 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$4,457
Mortgage P&I
87%
$2,498
Property Taxes
13%
$362
Home Insurance
6%
$175
HOA
2%
$45
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717