Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $117k initial cash invested.
-20.52%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,696
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,696 income − $3,691 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,696
Total Expenses
$3,691
Mortgage P&I
138%
$2,345
Property Taxes
22%
$368
Home Insurance
10%
$164
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424