Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $119k initial cash invested.
-25.64%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,542
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $4,095 expenses = $2,553 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,660
Closing costs
1%
$4,833
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,542
Total Expenses
$4,095
Mortgage P&I
153%
$2,365
Property Taxes
53%
$817
Home Insurance
11%
$172
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386