Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.36% first-year return on $117k initial cash invested.
-11.36%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$3,252
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $4,355 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,860
Closing costs
1%
$4,693
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$4,355
Mortgage P&I
73%
$2,360
Property Taxes
7%
$243
Home Insurance
5%
$170
HOA
1%
$21
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813