Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $119k initial cash invested.
-16.61%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,584
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $4,224 expenses = $1,640 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
$2,584
Total Expenses
$4,224
Mortgage P&I
93%
$2,415
Property Taxes
14%
$349
Home Insurance
9%
$220
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646