Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $118k initial cash invested.
-20.85%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$2,067
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $4,113 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$4,113
Mortgage P&I
110%
$2,281
Property Taxes
32%
$656
Home Insurance
8%
$166
HOA
1%
$17
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517