Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $118k initial cash invested.
-25.3%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$1,722
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $4,203 expenses = $2,481 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%
$94,920
Closing costs
1%
$4,746
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,722
Total Expenses
$4,203
Mortgage P&I
136%
$2,348
Property Taxes
38%
$662
Home Insurance
10%
$173
HOA
11%
$194
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430