Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $121k initial cash invested.
-14.37%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$2,883
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $4,334 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$4,334
Mortgage P&I
84%
$2,425
Property Taxes
9%
$270
Home Insurance
6%
$174
HOA
3%
$82
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721