Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $121k initial cash invested.
-16.65%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$3,074
Rent
-$1,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $4,756 expenses = $1,682 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,280
Closing costs
1%
$4,914
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$4,756
Mortgage P&I
83%
$2,557
Property Taxes
8%
$246
Home Insurance
6%
$175
HOA
10%
$303
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768