Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.53% first-year return on $121k initial cash invested.
-16.53%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,805
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $4,465 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,660
Closing costs
1%
$4,883
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$4,465
Mortgage P&I
86%
$2,408
Property Taxes
20%
$547
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701