Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $119k initial cash invested.
-17.26%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$1,778
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $3,484 expenses = $1,706 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
$1,778
Total Expenses
$3,484
Mortgage P&I
133%
$2,363
Property Taxes
6%
$100
Home Insurance
9%
$168
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444