Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $118k initial cash invested.
-13.57%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,812
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $4,152 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,680
Closing costs
1%
$4,784
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$4,152
Mortgage P&I
84%
$2,367
Property Taxes
9%
$245
Home Insurance
6%
$173
HOA
1%
$18
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703