Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $119k initial cash invested.
-22.24%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,778
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $3,986 expenses = $2,208 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,778
Total Expenses
$3,986
Mortgage P&I
135%
$2,400
Property Taxes
31%
$550
Home Insurance
10%
$172
HOA
1%
$11
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444