Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $119k initial cash invested.
-17%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$2,576
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $4,256 expenses = $1,680 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
$2,576
Total Expenses
$4,256
Mortgage P&I
93%
$2,391
Property Taxes
18%
$460
Home Insurance
7%
$169
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644