Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $122k initial cash invested.
-22.17%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,483
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $3,734 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,483
Total Expenses
$3,734
Mortgage P&I
166%
$2,463
Property Taxes
26%
$385
Home Insurance
12%
$175
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371