Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $121k initial cash invested.
-20.31%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$1,906
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $3,948 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,740
Closing costs
1%
$4,887
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,906
Total Expenses
$3,948
Mortgage P&I
126%
$2,409
Property Taxes
24%
$457
Home Insurance
9%
$168
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476