Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.98% first-year return on $121k initial cash invested.
-15.98%
Cash On Cash
2.99%
Cap Rate
0.45
DSCR
$3,081
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $4,691 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,081
Total Expenses
$4,691
Mortgage P&I
88%
$2,707
Property Taxes
11%
$334
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770