Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $121k initial cash invested.
-16.91%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,305
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $4,011 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,160
Closing costs
1%
$4,908
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,305
Total Expenses
$4,011
Mortgage P&I
107%
$2,464
Property Taxes
12%
$269
Home Insurance
7%
$172
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576