Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $118k initial cash invested.
-17.09%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$2,562
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $4,240 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,060
Closing costs
1%
$4,753
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$4,240
Mortgage P&I
90%
$2,306
Property Taxes
21%
$538
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640