Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.28% first-year return on $119k initial cash invested.
-15.28%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$2,674
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $4,186 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$4,186
Mortgage P&I
89%
$2,379
Property Taxes
13%
$356
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668