Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $119k initial cash invested.
-19.75%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$1,986
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $3,936 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,720
Closing costs
1%
$4,786
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$3,936
Mortgage P&I
122%
$2,415
Property Taxes
18%
$349
Home Insurance
11%
$220
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496