Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $117k initial cash invested.
-23.1%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$1,113
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,113 income − $3,361 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,113
Total Expenses
$3,361
Mortgage P&I
219%
$2,438
Property Taxes
19%
$213
Home Insurance
16%
$175
HOA
0%
$0
Property Management
15%
$167
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$278