Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $117k initial cash invested.
-17.06%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,577
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $4,236 expenses = $1,659 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,577
Total Expenses
$4,236
Mortgage P&I
92%
$2,364
Property Taxes
18%
$471
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644