Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.58% first-year return on $117k initial cash invested.
-31.58%
Cash On Cash
-1.82%
Cap Rate
-0.3
DSCR
$295
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$295 income − $3,382 expenses = $3,087 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
$295
Total Expenses
$3,382
Mortgage P&I
799%
$2,357
Property Taxes
242%
$715
Home Insurance
57%
$168
HOA
0%
$0
Property Management
15%
$44
CapEx
4%
$12
Vacancy
0%
$0
Maintenance
4%
$12
Other
25%
$74