Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $122k initial cash invested.
-18.16%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,736
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $4,585 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,200
Closing costs
1%
$4,960
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$4,585
Mortgage P&I
94%
$2,581
Property Taxes
19%
$510
Home Insurance
7%
$182
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684