Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $118k initial cash invested.
-23.09%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$1,804
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $4,070 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,804
Total Expenses
$4,070
Mortgage P&I
143%
$2,579
Property Taxes
25%
$459
Home Insurance
9%
$166
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451