Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $119k initial cash invested.
-15.72%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$2,799
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $4,352 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$4,352
Mortgage P&I
86%
$2,406
Property Taxes
15%
$429
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700