Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $122k initial cash invested.
-12.06%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$3,285
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $4,513 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,240
Closing costs
1%
$4,962
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$4,513
Mortgage P&I
76%
$2,497
Property Taxes
8%
$267
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821