Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.23% first-year return on $117k initial cash invested.
-15.23%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$2,046
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $3,527 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$3,527
Mortgage P&I
111%
$2,261
Property Taxes
6%
$119
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512