Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.66% first-year return on $118k initial cash invested.
-22.66%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,810
Rent
-$2,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $4,043 expenses = $2,233 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,500
Closing costs
1%
$4,775
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$4,043
Mortgage P&I
134%
$2,425
Property Taxes
22%
$393
Home Insurance
11%
$201
HOA
9%
$156
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452