Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.78% first-year return on $121k initial cash invested.
-28.78%
Cash On Cash
-0.92%
Cap Rate
-0.15
DSCR
$1,739
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $4,639 expenses = $2,900 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
$1,739
Total Expenses
$4,639
Mortgage P&I
141%
$2,454
Property Taxes
57%
$994
Home Insurance
10%
$172
HOA
11%
$183
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435