Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $119k initial cash invested.
-20.35%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$1,916
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $3,934 expenses = $2,018 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,916
Total Expenses
$3,934
Mortgage P&I
129%
$2,481
Property Taxes
19%
$358
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479