Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $117k initial cash invested.
-20.6%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$1,982
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $3,985 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$3,985
Mortgage P&I
119%
$2,366
Property Taxes
25%
$504
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496