Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $117k initial cash invested.
-16.97%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,727
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,387 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,660
Closing costs
1%
$4,733
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$4,387
Mortgage P&I
86%
$2,339
Property Taxes
21%
$573
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682