Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $101k initial cash invested.
-25.85%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,406
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $4,579 expenses = $2,173 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
$2,406
Total Expenses
$4,579
Mortgage P&I
101%
$2,425
Property Taxes
35%
$831
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602