Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $121k initial cash invested.
-22.14%
Cash On Cash
0.9%
Cap Rate
0.14
DSCR
$1,484
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $3,721 expenses = $2,237 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,484
Total Expenses
$3,721
Mortgage P&I
172%
$2,547
Property Taxes
19%
$284
Home Insurance
12%
$178
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371