Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $118k initial cash invested.
-11.69%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,046
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $4,191 expenses = $1,145 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%
$94,780
Closing costs
1%
$4,739
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$4,191
Mortgage P&I
78%
$2,374
Property Taxes
6%
$181
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762