Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $121k initial cash invested.
-15.18%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$2,629
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,629 income − $4,159 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,040
Closing costs
1%
$4,902
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,629
Total Expenses
$4,159
Mortgage P&I
89%
$2,339
Property Taxes
14%
$380
Home Insurance
7%
$175
HOA
0%
$4
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657