Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.54% first-year return on $121k initial cash invested.
-29.54%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$1,592
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $4,568 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,592
Total Expenses
$4,568
Mortgage P&I
154%
$2,454
Property Taxes
62%
$994
Home Insurance
11%
$172
HOA
11%
$183
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398