Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $119k initial cash invested.
-24.31%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$1,189
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,189 income − $3,591 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,189
Total Expenses
$3,591
Mortgage P&I
201%
$2,391
Property Taxes
39%
$460
Home Insurance
14%
$169
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$297