Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $119k initial cash invested.
-13.24%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$3,322
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $4,630 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,740
Closing costs
1%
$4,787
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$4,630
Mortgage P&I
73%
$2,421
Property Taxes
13%
$437
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830