Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $119k initial cash invested.
-24.48%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,069
Rent
-$2,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $4,506 expenses = $2,437 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
$2,069
Total Expenses
$4,506
Mortgage P&I
118%
$2,433
Property Taxes
27%
$561
Home Insurance
10%
$212
HOA
15%
$307
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517