Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.61% first-year return on $118k initial cash invested.
-15.61%
Cash On Cash
3.05%
Cap Rate
0.46
DSCR
$2,647
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $4,179 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$4,179
Mortgage P&I
99%
$2,632
Property Taxes
4%
$110
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662