Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $118k initial cash invested.
-15.53%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$2,795
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $4,318 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$4,318
Mortgage P&I
83%
$2,313
Property Taxes
18%
$495
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699