Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $119k initial cash invested.
-19.54%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$2,376
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $4,321 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,600
Closing costs
1%
$4,830
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$4,321
Mortgage P&I
103%
$2,440
Property Taxes
21%
$489
Home Insurance
7%
$174
HOA
3%
$78
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594