Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.82% first-year return on $121k initial cash invested.
-10.82%
Cash On Cash
3.92%
Cap Rate
0.63
DSCR
$3,846
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $4,939 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,260
Closing costs
1%
$4,913
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$4,939
Mortgage P&I
66%
$2,544
Property Taxes
10%
$373
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962