Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $122k initial cash invested.
-16.86%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,451
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $4,158 expenses = $1,707 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,580
Closing costs
1%
$4,929
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$4,158
Mortgage P&I
100%
$2,442
Property Taxes
15%
$366
Home Insurance
7%
$173
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613