Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $117k initial cash invested.
-14.7%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$2,433
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $3,865 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,200
Closing costs
1%
$4,710
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$3,865
Mortgage P&I
98%
$2,392
Property Taxes
5%
$125
Home Insurance
7%
$168
HOA
1%
$13
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608