Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $121k initial cash invested.
-22.64%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,193
Rent
-$2,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $4,477 expenses = $2,284 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
$2,193
Total Expenses
$4,477
Mortgage P&I
112%
$2,450
Property Taxes
36%
$799
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548