Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $119k initial cash invested.
-17.97%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$2,474
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $4,262 expenses = $1,788 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
$2,474
Total Expenses
$4,262
Mortgage P&I
100%
$2,473
Property Taxes
17%
$432
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618