Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $119k initial cash invested.
-20.42%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$1,902
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $3,927 expenses = $2,025 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
$1,902
Total Expenses
$3,927
Mortgage P&I
130%
$2,481
Property Taxes
19%
$358
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476