Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.77% first-year return on $117k initial cash invested.
-22.77%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,236
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,236 income − $3,462 expenses = $2,226 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,236
Total Expenses
$3,462
Mortgage P&I
197%
$2,438
Property Taxes
21%
$264
Home Insurance
14%
$168
HOA
0%
$0
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$309