Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.25% first-year return on $121k initial cash invested.
-26.25%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$1,942
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $4,583 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,820
Closing costs
1%
$4,891
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$4,583
Mortgage P&I
129%
$2,497
Property Taxes
52%
$1,004
Home Insurance
8%
$149
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486