Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $121k initial cash invested.
-26.01%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,311
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $3,925 expenses = $2,614 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
$1,311
Total Expenses
$3,925
Mortgage P&I
192%
$2,519
Property Taxes
43%
$567
Home Insurance
16%
$210
HOA
0%
$0
Property Management
15%
$197
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$328