Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $117k initial cash invested.
-19.67%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$1,531
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $3,447 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,160
Closing costs
1%
$4,708
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,531
Total Expenses
$3,447
Mortgage P&I
155%
$2,368
Property Taxes
9%
$141
Home Insurance
11%
$166
HOA
2%
$37
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383