Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $121k initial cash invested.
-15.04%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$2,895
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $4,415 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,360
Closing costs
1%
$4,918
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$4,415
Mortgage P&I
84%
$2,434
Property Taxes
5%
$136
Home Insurance
16%
$455
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724