Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.34% first-year return on $121k initial cash invested.
-13.34%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$3,358
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $4,705 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,220
Closing costs
1%
$4,911
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$4,705
Mortgage P&I
75%
$2,503
Property Taxes
11%
$356
Home Insurance
7%
$234
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840