Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $118k initial cash invested.
-24.11%
Cash On Cash
0.82%
Cap Rate
0.12
DSCR
$1,447
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,447 income − $3,813 expenses = $2,366 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,447
Total Expenses
$3,813
Mortgage P&I
182%
$2,633
Property Taxes
22%
$319
Home Insurance
11%
$166
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362