Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $119k initial cash invested.
-23.72%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$2,212
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $4,574 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,640
Closing costs
1%
$4,832
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$4,574
Mortgage P&I
110%
$2,433
Property Taxes
25%
$561
Home Insurance
10%
$212
HOA
14%
$307
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553