Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $118k initial cash invested.
-19.36%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$2,798
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $4,701 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$4,701
Mortgage P&I
82%
$2,285
Property Taxes
33%
$915
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700