Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.08% first-year return on $119k initial cash invested.
-16.08%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$2,333
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $3,925 expenses = $1,592 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
$2,333
Total Expenses
$3,925
Mortgage P&I
107%
$2,492
Property Taxes
6%
$142
Home Insurance
7%
$172
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583