Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $117k initial cash invested.
-29.83%
Cash On Cash
-1.36%
Cap Rate
-0.23
DSCR
$624
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$624 income − $3,540 expenses = $2,916 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%
$94,560
Closing costs
1%
$4,728
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$624
Total Expenses
$3,540
Mortgage P&I
378%
$2,357
Property Taxes
115%
$715
Home Insurance
27%
$168
HOA
0%
$0
Property Management
15%
$94
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$156