Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.57% first-year return on $119k initial cash invested.
-16.57%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$2,858
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $4,507 expenses = $1,649 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%
$96,560
Closing costs
1%
$4,828
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$4,507
Mortgage P&I
86%
$2,447
Property Taxes
17%
$473
Home Insurance
6%
$174
HOA
1%
$42
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714