Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $117k initial cash invested.
-15.06%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$2,793
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $4,267 expenses = $1,474 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,740
Closing costs
1%
$4,737
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$4,267
Mortgage P&I
84%
$2,354
Property Taxes
15%
$422
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698