Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $119k initial cash invested.
-18.73%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,645
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $3,499 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,645
Total Expenses
$3,499
Mortgage P&I
145%
$2,387
Property Taxes
9%
$154
Home Insurance
10%
$168
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411