Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $118k initial cash invested.
-17.65%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$2,085
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $3,816 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$3,816
Mortgage P&I
114%
$2,368
Property Taxes
13%
$273
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521