Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $118k initial cash invested.
-15.97%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,349
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $3,915 expenses = $1,566 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$3,915
Mortgage P&I
104%
$2,448
Property Taxes
7%
$174
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587