Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.06% first-year return on $118k initial cash invested.
-18.06%
Cash On Cash
2.7%
Cap Rate
0.39
DSCR
$2,768
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $4,547 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,460
Closing costs
1%
$4,773
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$4,547
Mortgage P&I
99%
$2,741
Property Taxes
10%
$289
Home Insurance
6%
$175
HOA
0%
$13
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692