Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.02% first-year return on $101k initial cash invested.
-30.02%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$1,729
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $4,253 expenses = $2,524 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,080
Closing costs
1%
$4,804
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,729
Total Expenses
$4,253
Mortgage P&I
140%
$2,425
Property Taxes
48%
$831
Home Insurance
10%
$168
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432