Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $122k initial cash invested.
-21.54%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,026
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $4,223 expenses = $2,197 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$4,223
Mortgage P&I
123%
$2,498
Property Taxes
29%
$578
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506