Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.45% first-year return on $118k initial cash invested.
-15.45%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,405
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $3,922 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,405
Total Expenses
$3,922
Mortgage P&I
97%
$2,344
Property Taxes
11%
$256
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601