Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $117k initial cash invested.
-20.36%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,073
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $4,065 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,680
Closing costs
1%
$4,734
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$4,065
Mortgage P&I
115%
$2,382
Property Taxes
25%
$515
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518