Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $119k initial cash invested.
-17.7%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,174
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,935 expenses = $1,761 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$3,935
Mortgage P&I
110%
$2,401
Property Taxes
15%
$319
Home Insurance
8%
$171
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544