Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $121k initial cash invested.
-15.53%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$2,714
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $4,281 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$4,281
Mortgage P&I
93%
$2,513
Property Taxes
11%
$290
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678