Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $121k initial cash invested.
-13.72%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,158
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $4,544 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$4,544
Mortgage P&I
78%
$2,464
Property Taxes
11%
$354
Home Insurance
5%
$170
HOA
1%
$40
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790