Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.5% first-year return on $121k initial cash invested.
-21.5%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,386
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $3,552 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,386
Total Expenses
$3,552
Mortgage P&I
179%
$2,477
Property Taxes
17%
$236
Home Insurance
13%
$175
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346