Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.27% first-year return on $122k initial cash invested.
-12.27%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$3,258
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $4,505 expenses = $1,247 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%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$4,505
Mortgage P&I
79%
$2,559
Property Taxes
6%
$210
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814