Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.32% first-year return on $123k initial cash invested.
-14.32%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$2,539
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,539 income − $4,004 expenses = $1,465 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
$2,539
Total Expenses
$4,004
Mortgage P&I
100%
$2,545
Property Taxes
3%
$64
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635