Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $118k initial cash invested.
-18.05%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,983
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,983 income − $4,760 expenses = $1,777 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,400
Closing costs
1%
$4,770
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,983
Total Expenses
$4,760
Mortgage P&I
79%
$2,361
Property Taxes
16%
$478
Home Insurance
16%
$490
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746