Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $123k initial cash invested.
-18.75%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$2,363
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $4,279 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,363
Total Expenses
$4,279
Mortgage P&I
115%
$2,729
Property Taxes
10%
$235
Home Insurance
8%
$180
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591