Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.66% first-year return on $123k initial cash invested.
-27.66%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$1,205
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,205 income − $4,035 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,205
Total Expenses
$4,035
Mortgage P&I
206%
$2,480
Property Taxes
67%
$802
Home Insurance
15%
$175
HOA
0%
$0
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$301