Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $118k initial cash invested.
-17.75%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,104
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $3,846 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,104
Total Expenses
$3,846
Mortgage P&I
109%
$2,284
Property Taxes
18%
$386
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526