Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $123k initial cash invested.
-24.95%
Cash On Cash
0.72%
Cap Rate
0.11
DSCR
$1,948
Rent
-$2,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $4,497 expenses = $2,549 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,620
Closing costs
1%
$4,981
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$4,497
Mortgage P&I
142%
$2,768
Property Taxes
32%
$619
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487