Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $117k initial cash invested.
-19.29%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$1,852
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $3,737 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,520
Closing costs
1%
$4,726
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$3,737
Mortgage P&I
131%
$2,435
Property Taxes
12%
$224
Home Insurance
9%
$172
HOA
1%
$17
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463