Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $119k initial cash invested.
-28.21%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$586
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$586 income − $3,379 expenses = $2,793 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
$586
Total Expenses
$3,379
Mortgage P&I
420%
$2,460
Property Taxes
80%
$469
Home Insurance
29%
$170
HOA
0%
$0
Property Management
15%
$88
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$146