Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.35% first-year return on $117k initial cash invested.
-22.35%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,274
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $4,461 expenses = $2,187 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$4,461
Mortgage P&I
103%
$2,345
Property Taxes
33%
$754
Home Insurance
7%
$166
HOA
5%
$105
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568