Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.24% first-year return on $119k initial cash invested.
-23.24%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,428
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $3,729 expenses = $2,301 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%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,428
Total Expenses
$3,729
Mortgage P&I
172%
$2,459
Property Taxes
29%
$413
Home Insurance
12%
$172
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$357