Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.75% first-year return on $119k initial cash invested.
-32.75%
Cash On Cash
-2.14%
Cap Rate
-0.36
DSCR
$642
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$642 income − $3,885 expenses = $3,243 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%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$642
Total Expenses
$3,885
Mortgage P&I
367%
$2,359
Property Taxes
128%
$821
Home Insurance
27%
$172
HOA
35%
$225
Property Management
15%
$96
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$160