Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $117k initial cash invested.
-22.93%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,538
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $3,768 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,538
Total Expenses
$3,768
Mortgage P&I
152%
$2,330
Property Taxes
33%
$502
Home Insurance
11%
$164
HOA
2%
$33
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$384