Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.95% first-year return on $121k initial cash invested.
-12.95%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$3,567
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $4,878 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,520
Closing costs
1%
$4,926
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$4,878
Mortgage P&I
73%
$2,588
Property Taxes
11%
$404
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892