Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $117k initial cash invested.
-21.17%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$2,462
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $4,528 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,400
Closing costs
1%
$4,720
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$4,528
Mortgage P&I
96%
$2,352
Property Taxes
34%
$825
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616