Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $118k initial cash invested.
-13.89%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,815
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $4,179 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,080
Closing costs
1%
$4,754
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,815
Total Expenses
$4,179
Mortgage P&I
83%
$2,350
Property Taxes
11%
$309
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704