Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15% first-year return on $118k initial cash invested.
-15%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$2,624
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $4,096 expenses = $1,472 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
$2,624
Total Expenses
$4,096
Mortgage P&I
87%
$2,284
Property Taxes
15%
$386
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656