Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $117k initial cash invested.
-19.68%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,578
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $3,504 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,578
Total Expenses
$3,504
Mortgage P&I
148%
$2,339
Property Taxes
15%
$233
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394