Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $122k initial cash invested.
-9.96%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$3,823
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,823 income − $4,836 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,060
Closing costs
1%
$4,953
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,823
Total Expenses
$4,836
Mortgage P&I
65%
$2,487
Property Taxes
9%
$336
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956