Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $118k initial cash invested.
-19.29%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$1,975
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $3,877 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,560
Closing costs
1%
$4,778
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,975
Total Expenses
$3,877
Mortgage P&I
125%
$2,461
Property Taxes
15%
$300
Home Insurance
9%
$168
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494