Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.57% first-year return on $118k initial cash invested.
-17.57%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,038
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $3,768 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,038
Total Expenses
$3,768
Mortgage P&I
120%
$2,455
Property Taxes
8%
$158
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510