Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $119k initial cash invested.
-13.17%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,855
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $5,159 expenses = $1,304 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%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$5,159
Mortgage P&I
62%
$2,397
Property Taxes
17%
$668
Home Insurance
4%
$168
HOA
2%
$76
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964