Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $118k initial cash invested.
-20.76%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,341
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $4,389 expenses = $2,048 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%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$4,389
Mortgage P&I
104%
$2,429
Property Taxes
12%
$278
Home Insurance
7%
$175
HOA
16%
$383
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585