Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $119k initial cash invested.
-16.24%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,869
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $4,480 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,869
Total Expenses
$4,480
Mortgage P&I
82%
$2,352
Property Taxes
20%
$578
Home Insurance
6%
$164
HOA
0%
$9
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717