Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.43% first-year return on $119k initial cash invested.
-20.43%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,514
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $4,542 expenses = $2,028 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,280
Closing costs
1%
$4,814
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$4,542
Mortgage P&I
97%
$2,437
Property Taxes
20%
$495
Home Insurance
7%
$184
HOA
9%
$219
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628