Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $118k initial cash invested.
-16.81%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,329
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $3,978 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$3,978
Mortgage P&I
101%
$2,354
Property Taxes
14%
$335
Home Insurance
7%
$172
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582