Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $121k initial cash invested.
-13.53%
Cash On Cash
3.24%
Cap Rate
0.52
DSCR
$3,873
Rent
-$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $5,234 expenses = $1,361 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,780
Closing costs
1%
$4,889
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$5,234
Mortgage P&I
65%
$2,527
Property Taxes
17%
$673
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968