Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $119k initial cash invested.
-19.33%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$2,216
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $4,139 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,580
Closing costs
1%
$4,829
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$4,139
Mortgage P&I
112%
$2,473
Property Taxes
19%
$432
Home Insurance
8%
$170
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554