Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $119k initial cash invested.
-21.27%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,423
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $4,528 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$4,528
Mortgage P&I
98%
$2,364
Property Taxes
34%
$833
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606