Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.99% first-year return on $122k initial cash invested.
-14.99%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,620
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $4,150 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$4,150
Mortgage P&I
96%
$2,507
Property Taxes
8%
$210
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655