Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $117k initial cash invested.
-20.63%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,778
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $3,797 expenses = $2,019 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,720
Closing costs
1%
$4,736
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,778
Total Expenses
$3,797
Mortgage P&I
133%
$2,371
Property Taxes
23%
$403
Home Insurance
10%
$170
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444