Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $118k initial cash invested.
-14.89%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$2,566
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $4,028 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,100
Closing costs
1%
$4,755
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$4,028
Mortgage P&I
91%
$2,342
Property Taxes
11%
$285
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642