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
1.84%
Cap Rate
0.32
DSCR
$2,238
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $3,925 expenses = $1,687 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,300
Closing costs
1%
$4,815
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$3,925
Mortgage P&I
104%
$2,334
Property Taxes
15%
$345
Home Insurance
8%
$170
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560