Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.99% first-year return on $119k initial cash invested.
-26.99%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$1,742
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $4,414 expenses = $2,672 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
$1,742
Total Expenses
$4,414
Mortgage P&I
135%
$2,359
Property Taxes
47%
$821
Home Insurance
10%
$172
HOA
13%
$225
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436