Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $118k initial cash invested.
-18.1%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$3,506
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $5,292 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,620
Closing costs
1%
$4,781
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$5,292
Mortgage P&I
72%
$2,518
Property Taxes
24%
$850
Home Insurance
5%
$172
HOA
2%
$70
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876