Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $117k initial cash invested.
-19.63%
Cash On Cash
1.5%
Cap Rate
0.24
DSCR
$1,621
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $3,532 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,621
Total Expenses
$3,532
Mortgage P&I
150%
$2,436
Property Taxes
9%
$151
Home Insurance
10%
$167
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$405