Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $118k initial cash invested.
-16.58%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,005
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $3,637 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,340
Closing costs
1%
$4,767
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,005
Total Expenses
$3,637
Mortgage P&I
120%
$2,408
Property Taxes
5%
$92
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501