Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $122k initial cash invested.
-18.9%
Cash On Cash
1.76%
Cap Rate
0.28
DSCR
$2,503
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $4,419 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,740
Closing costs
1%
$4,937
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,503
Total Expenses
$4,419
Mortgage P&I
101%
$2,539
Property Taxes
20%
$504
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626