Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $121k initial cash invested.
-18.71%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,128
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $4,013 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$4,013
Mortgage P&I
114%
$2,428
Property Taxes
18%
$392
Home Insurance
8%
$172
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532