Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $122k initial cash invested.
-15.57%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$2,940
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $4,518 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,680
Closing costs
1%
$4,934
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$4,518
Mortgage P&I
86%
$2,530
Property Taxes
12%
$366
Home Insurance
7%
$192
HOA
1%
$18
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735