Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.51% first-year return on $119k initial cash invested.
-16.51%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$2,965
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $4,599 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,965
Total Expenses
$4,599
Mortgage P&I
83%
$2,453
Property Taxes
11%
$319
Home Insurance
6%
$168
HOA
8%
$235
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741