Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $117k initial cash invested.
-15.44%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,486
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $3,992 expenses = $1,506 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$3,992
Mortgage P&I
96%
$2,377
Property Taxes
10%
$256
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622