Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $119k initial cash invested.
-20.74%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,416
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,416 income − $3,469 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,416
Total Expenses
$3,469
Mortgage P&I
166%
$2,345
Property Taxes
19%
$276
Home Insurance
12%
$168
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354