Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $122k initial cash invested.
-15.08%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$2,542
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $4,071 expenses = $1,529 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,700
Closing costs
1%
$4,935
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$4,071
Mortgage P&I
97%
$2,463
Property Taxes
8%
$212
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636