Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $118k initial cash invested.
-21.85%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,327
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $3,471 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,327
Total Expenses
$3,471
Mortgage P&I
184%
$2,437
Property Taxes
3%
$40
Home Insurance
13%
$166
HOA
14%
$191
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332