Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $119k initial cash invested.
-22.92%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,695
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $3,964 expenses = $2,269 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,695
Total Expenses
$3,964
Mortgage P&I
142%
$2,412
Property Taxes
34%
$570
Home Insurance
10%
$168
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424