Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $122k initial cash invested.
-17.29%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$2,735
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $4,495 expenses = $1,760 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
$2,735
Total Expenses
$4,495
Mortgage P&I
93%
$2,544
Property Taxes
17%
$464
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684