Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $117k initial cash invested.
-18.25%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,521
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $4,295 expenses = $1,774 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,920
Closing costs
1%
$4,696
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,521
Total Expenses
$4,295
Mortgage P&I
92%
$2,331
Property Taxes
23%
$584
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630