Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.17% first-year return on $118k initial cash invested.
-12.17%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,298
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $4,490 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,840
Closing costs
1%
$4,742
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$4,490
Mortgage P&I
72%
$2,363
Property Taxes
11%
$378
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824