Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $121k initial cash invested.
-20.64%
Cash On Cash
1.82%
Cap Rate
0.27
DSCR
$2,300
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $4,379 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$4,379
Mortgage P&I
119%
$2,732
Property Taxes
16%
$371
Home Insurance
7%
$172
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575