Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $122k initial cash invested.
-18.29%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$2,595
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $4,461 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,440
Closing costs
1%
$4,972
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$4,461
Mortgage P&I
94%
$2,433
Property Taxes
23%
$607
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649