Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $119k initial cash invested.
-16.2%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$2,734
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $4,341 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$4,341
Mortgage P&I
90%
$2,471
Property Taxes
14%
$385
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684