Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $117k initial cash invested.
-12.5%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$2,831
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $4,046 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,960
Closing costs
1%
$4,698
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,831
Total Expenses
$4,046
Mortgage P&I
79%
$2,241
Property Taxes
10%
$283
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708