Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $119k initial cash invested.
-13.82%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$3,058
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $4,428 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,120
Closing costs
1%
$4,806
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$4,428
Mortgage P&I
78%
$2,370
Property Taxes
9%
$288
Home Insurance
6%
$178
HOA
4%
$125
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764