Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.05% first-year return on $121k initial cash invested.
-26.05%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,398
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,398 income − $4,015 expenses = $2,617 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,398
Total Expenses
$4,015
Mortgage P&I
177%
$2,471
Property Taxes
50%
$699
Home Insurance
12%
$173
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350