Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $118k initial cash invested.
-14.93%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$2,922
Rent
-$1,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $4,386 expenses = $1,464 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$4,386
Mortgage P&I
79%
$2,301
Property Taxes
17%
$511
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730