Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $123k initial cash invested.
-18.32%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,100
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $3,972 expenses = $1,872 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$3,972
Mortgage P&I
117%
$2,447
Property Taxes
11%
$226
Home Insurance
8%
$175
HOA
6%
$116
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525