Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.1% first-year return on $121k initial cash invested.
-26.1%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$1,017
Rent
-$2,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,017 income − $3,641 expenses = $2,624 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,740
Closing costs
1%
$4,887
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,017
Total Expenses
$3,641
Mortgage P&I
262%
$2,667
Property Taxes
25%
$253
Home Insurance
17%
$172
HOA
6%
$60
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$254