Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $118k initial cash invested.
-15.57%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,601
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $4,127 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$4,127
Mortgage P&I
89%
$2,321
Property Taxes
15%
$380
Home Insurance
7%
$170
HOA
0%
$8
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650