Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.72% first-year return on $117k initial cash invested.
-18.72%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$2,774
Rent
-$1,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $4,599 expenses = $1,825 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,280
Closing costs
1%
$4,714
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$4,599
Mortgage P&I
83%
$2,309
Property Taxes
27%
$757
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694