Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $121k initial cash invested.
-16.28%
Cash On Cash
2.92%
Cap Rate
0.44
DSCR
$3,309
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $4,954 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,360
Closing costs
1%
$4,918
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$4,954
Mortgage P&I
82%
$2,710
Property Taxes
15%
$482
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827