Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $121k initial cash invested.
-26.14%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,378
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,378 income − $4,004 expenses = $2,626 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
$1,378
Total Expenses
$4,004
Mortgage P&I
179%
$2,471
Property Taxes
51%
$699
Home Insurance
13%
$173
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344