Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $121k initial cash invested.
-27.26%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$888
Rent
-$2,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$888 income − $3,645 expenses = $2,757 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,460
Closing costs
1%
$4,923
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$888
Total Expenses
$3,645
Mortgage P&I
308%
$2,737
Property Taxes
40%
$357
Home Insurance
14%
$124
HOA
0%
$0
Property Management
15%
$133
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$222