Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $117k initial cash invested.
-16.64%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,649
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $4,267 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$4,267
Mortgage P&I
92%
$2,426
Property Taxes
15%
$389
Home Insurance
6%
$164
HOA
1%
$17
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662