Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $121k initial cash invested.
-25.37%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,994
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $4,549 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,940
Closing costs
1%
$4,897
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,994
Total Expenses
$4,549
Mortgage P&I
120%
$2,391
Property Taxes
51%
$1,026
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498