Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.76% first-year return on $119k initial cash invested.
-28.76%
Cash On Cash
-1.11%
Cap Rate
-0.19
DSCR
$998
Rent
-$2,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$998 income − $3,845 expenses = $2,847 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
$998
Total Expenses
$3,845
Mortgage P&I
237%
$2,364
Property Taxes
83%
$833
Home Insurance
17%
$168
HOA
0%
$0
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250