Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $119k initial cash invested.
-16.3%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$1,960
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $3,571 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$3,571
Mortgage P&I
121%
$2,363
Property Taxes
5%
$100
Home Insurance
9%
$168
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490