Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $123k initial cash invested.
-13.26%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$3,312
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $4,666 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,600
Closing costs
1%
$4,980
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$4,666
Mortgage P&I
76%
$2,517
Property Taxes
12%
$386
Home Insurance
5%
$174
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828