Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $121k initial cash invested.
-23.56%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,574
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $3,956 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,574
Total Expenses
$3,956
Mortgage P&I
151%
$2,372
Property Taxes
42%
$660
Home Insurance
11%
$168
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394