Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $119k initial cash invested.
-18.51%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,100
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $4,943 expenses = $1,843 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,620
Closing costs
1%
$4,831
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$4,943
Mortgage P&I
78%
$2,409
Property Taxes
28%
$872
Home Insurance
6%
$174
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775