Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $121k initial cash invested.
-18.83%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$1,842
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $3,741 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,140
Closing costs
1%
$4,907
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$3,741
Mortgage P&I
134%
$2,466
Property Taxes
11%
$198
Home Insurance
10%
$175
HOA
1%
$18
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460