Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.81% first-year return on $119k initial cash invested.
-13.81%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,465
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,832 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$4,832
Mortgage P&I
70%
$2,418
Property Taxes
17%
$582
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866