Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.89% first-year return on $117k initial cash invested.
-24.89%
Cash On Cash
0.62%
Cap Rate
0.09
DSCR
$1,764
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $4,195 expenses = $2,431 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,460
Closing costs
1%
$4,723
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$4,195
Mortgage P&I
148%
$2,603
Property Taxes
25%
$443
Home Insurance
9%
$166
HOA
8%
$135
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441