Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.09% first-year return on $121k initial cash invested.
-22.09%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,155
Rent
-$2,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $4,373 expenses = $2,218 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,620
Closing costs
1%
$4,881
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,155
Total Expenses
$4,373
Mortgage P&I
116%
$2,509
Property Taxes
29%
$620
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539