Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.27% first-year return on $118k initial cash invested.
-15.27%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,022
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $4,521 expenses = $1,499 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,020
Closing costs
1%
$4,751
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$4,521
Mortgage P&I
76%
$2,299
Property Taxes
20%
$597
Home Insurance
6%
$174
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756