Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $123k initial cash invested.
-16.38%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,017
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $4,693 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,780
Closing costs
1%
$4,989
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$4,693
Mortgage P&I
84%
$2,536
Property Taxes
18%
$528
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754