Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.86% first-year return on $121k initial cash invested.
-12.86%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$3,237
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $4,535 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$4,535
Mortgage P&I
73%
$2,367
Property Taxes
14%
$440
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809