Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.61% first-year return on $119k initial cash invested.
-26.61%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$733
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$733 income − $3,371 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$733
Total Expenses
$3,371
Mortgage P&I
318%
$2,328
Property Taxes
66%
$482
Home Insurance
29%
$210
HOA
0%
$0
Property Management
15%
$110
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$183