Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $119k initial cash invested.
-14.12%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,446
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $4,850 expenses = $1,404 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%
$96,520
Closing costs
1%
$4,826
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$4,850
Mortgage P&I
70%
$2,416
Property Taxes
18%
$618
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862