Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $118k initial cash invested.
-18.46%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,246
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $4,061 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,240
Closing costs
1%
$4,762
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$4,061
Mortgage P&I
106%
$2,377
Property Taxes
19%
$437
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562