Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $118k initial cash invested.
-17.58%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,058
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $3,783 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,058
Total Expenses
$3,783
Mortgage P&I
114%
$2,338
Property Taxes
14%
$292
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514