Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.05% first-year return on $121k initial cash invested.
-10.05%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$3,779
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $4,791 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,779
Total Expenses
$4,791
Mortgage P&I
65%
$2,445
Property Taxes
10%
$360
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945