Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.95% first-year return on $123k initial cash invested.
-11.95%
Cash On Cash
4.09%
Cap Rate
0.61
DSCR
$3,664
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $4,884 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$4,884
Mortgage P&I
76%
$2,770
Property Taxes
5%
$179
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916