Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $117k initial cash invested.
-17.82%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,315
Rent
-$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $4,048 expenses = $1,733 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%
$94,020
Closing costs
1%
$4,701
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$4,048
Mortgage P&I
100%
$2,316
Property Taxes
19%
$440
Home Insurance
8%
$180
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579