Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.82% first-year return on $121k initial cash invested.
-16.82%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$3,090
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $4,780 expenses = $1,690 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,720
Closing costs
1%
$4,886
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$4,780
Mortgage P&I
82%
$2,519
Property Taxes
18%
$567
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772