Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.95% first-year return on $118k initial cash invested.
-17.95%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,390
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $5,151 expenses = $1,761 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,390
Total Expenses
$5,151
Mortgage P&I
69%
$2,332
Property Taxes
28%
$942
Home Insurance
5%
$166
HOA
2%
$83
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848