Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.52% first-year return on $118k initial cash invested.
-21.52%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$1,522
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $3,634 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,522
Total Expenses
$3,634
Mortgage P&I
162%
$2,467
Property Taxes
18%
$271
Home Insurance
11%
$166
HOA
0%
$0
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380