Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $121k initial cash invested.
-13.35%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$3,329
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $4,676 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$4,676
Mortgage P&I
75%
$2,506
Property Taxes
12%
$398
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832