Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $119k initial cash invested.
-15.82%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$3,173
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $4,738 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$4,738
Mortgage P&I
72%
$2,296
Property Taxes
14%
$445
Home Insurance
5%
$170
HOA
10%
$304
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793