Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.46% first-year return on $118k initial cash invested.
-13.46%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$3,276
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $4,600 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,240
Closing costs
1%
$4,762
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$4,600
Mortgage P&I
70%
$2,305
Property Taxes
17%
$555
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819