Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $117k initial cash invested.
-17.04%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,913
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $4,571 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,040
Closing costs
1%
$4,702
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$4,571
Mortgage P&I
80%
$2,331
Property Taxes
24%
$685
Home Insurance
5%
$156
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728