Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $119k initial cash invested.
-14.86%
Cash On Cash
2.8%
Cap Rate
0.45
DSCR
$2,562
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $4,034 expenses = $1,472 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,040
Closing costs
1%
$4,802
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$4,034
Mortgage P&I
97%
$2,492
Property Taxes
6%
$142
Home Insurance
7%
$172
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640