Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $119k initial cash invested.
-22.64%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,663
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,663 income − $3,915 expenses = $2,252 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%
$96,520
Closing costs
1%
$4,826
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,663
Total Expenses
$3,915
Mortgage P&I
149%
$2,472
Property Taxes
28%
$473
Home Insurance
10%
$171
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416