Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $121k initial cash invested.
-16.04%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,305
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $3,923 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,140
Closing costs
1%
$4,907
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,305
Total Expenses
$3,923
Mortgage P&I
106%
$2,432
Property Taxes
9%
$210
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576