Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $119k initial cash invested.
-19.61%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,646
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $4,583 expenses = $1,937 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,760
Closing costs
1%
$4,788
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$4,583
Mortgage P&I
94%
$2,492
Property Taxes
20%
$526
Home Insurance
7%
$189
HOA
4%
$105
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662