Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $121k initial cash invested.
-20.45%
Cash On Cash
1.89%
Cap Rate
0.28
DSCR
$2,103
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $4,158 expenses = $2,055 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,720
Closing costs
1%
$4,886
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$4,158
Mortgage P&I
130%
$2,740
Property Taxes
11%
$229
Home Insurance
9%
$180
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526