Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.2% first-year return on $118k initial cash invested.
-21.2%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,249
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $4,325 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,780
Closing costs
1%
$4,739
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$4,325
Mortgage P&I
109%
$2,443
Property Taxes
18%
$411
Home Insurance
8%
$175
HOA
10%
$217
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562