Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.95% first-year return on $118k initial cash invested.
-13.95%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,837
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $4,203 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,780
Closing costs
1%
$4,739
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$4,203
Mortgage P&I
85%
$2,402
Property Taxes
9%
$267
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709