Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.54% first-year return on $122k initial cash invested.
-27.54%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$763
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$763 income − $3,557 expenses = $2,794 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
$763
Total Expenses
$3,557
Mortgage P&I
332%
$2,533
Property Taxes
63%
$482
Home Insurance
23%
$175
HOA
0%
$0
Property Management
15%
$114
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$191