Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $118k initial cash invested.
-21.83%
Cash On Cash
1.51%
Cap Rate
0.23
DSCR
$2,457
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $4,599 expenses = $2,142 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,457
Total Expenses
$4,599
Mortgage P&I
108%
$2,643
Property Taxes
16%
$396
Home Insurance
7%
$166
HOA
9%
$215
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614