Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.63% first-year return on $119k initial cash invested.
-13.63%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,556
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $3,905 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,556
Total Expenses
$3,905
Mortgage P&I
94%
$2,412
Property Taxes
4%
$99
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639