Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $118k initial cash invested.
-17.29%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,815
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $4,515 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,220
Closing costs
1%
$4,761
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,815
Total Expenses
$4,515
Mortgage P&I
83%
$2,336
Property Taxes
23%
$657
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704