Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $117k initial cash invested.
-20.39%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,535
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $3,522 expenses = $1,987 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,220
Closing costs
1%
$4,711
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,535
Total Expenses
$3,522
Mortgage P&I
156%
$2,399
Property Taxes
14%
$221
Home Insurance
11%
$166
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384