Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.77% first-year return on $117k initial cash invested.
-25.77%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$1,391
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $3,907 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,420
Closing costs
1%
$4,721
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,391
Total Expenses
$3,907
Mortgage P&I
163%
$2,274
Property Taxes
56%
$784
Home Insurance
13%
$180
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348