Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $122k initial cash invested.
-17.6%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,677
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $4,468 expenses = $1,791 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,180
Closing costs
1%
$4,959
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$4,468
Mortgage P&I
95%
$2,544
Property Taxes
17%
$464
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669