Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.11% first-year return on $121k initial cash invested.
-22.11%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,791
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $4,022 expenses = $2,231 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,791
Total Expenses
$4,022
Mortgage P&I
137%
$2,456
Property Taxes
17%
$304
Home Insurance
10%
$172
HOA
13%
$229
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448