Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $118k initial cash invested.
-21.46%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,808
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $3,914 expenses = $2,106 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%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$3,914
Mortgage P&I
128%
$2,314
Property Taxes
31%
$567
Home Insurance
9%
$166
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452