Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.83% first-year return on $118k initial cash invested.
-12.83%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,507
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $4,767 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$4,767
Mortgage P&I
68%
$2,383
Property Taxes
16%
$545
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877