Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $118k initial cash invested.
-15.3%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,028
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $4,539 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$4,539
Mortgage P&I
79%
$2,388
Property Taxes
16%
$494
Home Insurance
6%
$168
HOA
1%
$36
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757