Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $121k initial cash invested.
-20.21%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,739
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $4,772 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,820
Closing costs
1%
$4,891
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$4,772
Mortgage P&I
92%
$2,507
Property Taxes
28%
$769
Home Insurance
7%
$180
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685