Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.46% first-year return on $118k initial cash invested.
-25.46%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$474
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$474 income − $2,976 expenses = $2,502 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
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
$474
Total Expenses
$2,976
Mortgage P&I
508%
$2,409
Property Taxes
37%
$173
Home Insurance
35%
$167
HOA
0%
$0
Property Management
15%
$71
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$118