Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.98% first-year return on $123k initial cash invested.
-13.98%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$2,604
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,034 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,604
Total Expenses
$4,034
Mortgage P&I
98%
$2,545
Property Taxes
2%
$64
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651