Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.66% first-year return on $119k initial cash invested.
-17.66%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$2,310
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $4,054 expenses = $1,744 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,740
Closing costs
1%
$4,787
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$4,054
Mortgage P&I
108%
$2,495
Property Taxes
12%
$281
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578