Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $121k initial cash invested.
-15.35%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,670
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $4,224 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$4,224
Mortgage P&I
93%
$2,490
Property Taxes
10%
$277
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668