Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $122k initial cash invested.
-24.48%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$1,356
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,356 income − $3,840 expenses = $2,484 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,820
Closing costs
1%
$4,941
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,356
Total Expenses
$3,840
Mortgage P&I
187%
$2,533
Property Taxes
36%
$482
Home Insurance
13%
$175
HOA
0%
$0
Property Management
15%
$203
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$339