Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.54% first-year return on $118k initial cash invested.
-28.54%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$548
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$548 income − $3,363 expenses = $2,815 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$548
Total Expenses
$3,363
Mortgage P&I
428%
$2,345
Property Taxes
107%
$587
Home Insurance
31%
$168
HOA
0%
$0
Property Management
15%
$82
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$137