Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $119k initial cash invested.
-19.93%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,196
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $4,172 expenses = $1,976 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$4,172
Mortgage P&I
114%
$2,511
Property Taxes
20%
$434
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549