Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.94% first-year return on $118k initial cash invested.
-13.94%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$2,678
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $4,050 expenses = $1,372 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,340
Closing costs
1%
$4,767
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$4,050
Mortgage P&I
92%
$2,461
Property Taxes
5%
$128
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670