Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $117k initial cash invested.
-18.89%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,042
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $5,891 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$5,891
Mortgage P&I
59%
$2,396
Property Taxes
18%
$725
Home Insurance
4%
$175
HOA
16%
$655
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010