Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.63% first-year return on $118k initial cash invested.
-25.63%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$130
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$130 income − $2,654 expenses = $2,524 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$130
Total Expenses
$2,654
Mortgage P&I
1772%
$2,303
Property Taxes
92%
$119
Home Insurance
131%
$170
HOA
0%
$0
Property Management
15%
$20
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$32