Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.28% first-year return on $122k initial cash invested.
-15.28%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$3,187
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $4,739 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,900
Closing costs
1%
$4,945
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$4,739
Mortgage P&I
80%
$2,552
Property Taxes
15%
$466
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797