Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $118k initial cash invested.
-16.69%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$2,798
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $4,444 expenses = $1,646 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
$2,798
Total Expenses
$4,444
Mortgage P&I
84%
$2,345
Property Taxes
21%
$587
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700