Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $118k initial cash invested.
-19.73%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$2,103
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $4,040 expenses = $1,937 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$4,040
Mortgage P&I
114%
$2,390
Property Taxes
22%
$470
Home Insurance
8%
$171
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526