Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $121k initial cash invested.
-26.3%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$255
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$255 income − $2,900 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$255
Total Expenses
$2,900
Mortgage P&I
956%
$2,437
Property Taxes
67%
$170
Home Insurance
67%
$171
HOA
0%
$0
Property Management
15%
$38
CapEx
4%
$10
Vacancy
0%
$0
Maintenance
4%
$10
Other
25%
$64