Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $121k initial cash invested.
-14.2%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$2,349
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $3,777 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$3,777
Mortgage P&I
105%
$2,456
Property Taxes
1%
$23
Home Insurance
7%
$171
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587