Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $119k initial cash invested.
-18.42%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,924
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $4,748 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,924
Total Expenses
$4,748
Mortgage P&I
82%
$2,396
Property Taxes
27%
$800
Home Insurance
5%
$138
HOA
0%
$10
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731