Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.6% first-year return on $117k initial cash invested.
-18.6%
Cash On Cash
1.3%
Cap Rate
0.23
DSCR
$1,641
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $3,450 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,998
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,641
Total Expenses
$3,450
Mortgage P&I
137%
$2,254
Property Taxes
12%
$200
Home Insurance
10%
$164
HOA
3%
$44
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410