Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $119k initial cash invested.
-17.54%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,887
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $4,627 expenses = $1,740 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
$2,887
Total Expenses
$4,627
Mortgage P&I
86%
$2,481
Property Taxes
21%
$598
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722