Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $121k initial cash invested.
-20.05%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,597
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $4,614 expenses = $2,017 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%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$4,614
Mortgage P&I
93%
$2,413
Property Taxes
28%
$720
Home Insurance
7%
$171
HOA
2%
$63
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649