Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.22% first-year return on $121k initial cash invested.
-13.22%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$3,581
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,581 income − $4,918 expenses = $1,337 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
$3,581
Total Expenses
$4,918
Mortgage P&I
66%
$2,372
Property Taxes
18%
$660
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895