Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $117k initial cash invested.
-16.2%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$2,551
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $4,135 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$4,135
Mortgage P&I
93%
$2,374
Property Taxes
14%
$370
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638