Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $119k initial cash invested.
-14.15%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$3,266
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $4,667 expenses = $1,401 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$4,667
Mortgage P&I
75%
$2,460
Property Taxes
14%
$469
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816