Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $122k initial cash invested.
-18.54%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$2,173
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $4,057 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,980
Closing costs
1%
$4,949
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,173
Total Expenses
$4,057
Mortgage P&I
117%
$2,541
Property Taxes
14%
$300
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543