Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $116k initial cash invested.
-12.92%
Cash On Cash
3.43%
Cap Rate
0.54
DSCR
$3,277
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $4,525 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,260
Closing costs
1%
$4,663
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$4,525
Mortgage P&I
75%
$2,450
Property Taxes
10%
$338
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819