Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $117k initial cash invested.
-13.19%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$3,025
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,025 income − $4,308 expenses = $1,283 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,025
Total Expenses
$4,308
Mortgage P&I
76%
$2,301
Property Taxes
10%
$312
Home Insurance
6%
$168
HOA
2%
$75
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756