Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $116k initial cash invested.
-10.72%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$3,726
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $4,764 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,480
Closing costs
1%
$4,674
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$4,764
Mortgage P&I
63%
$2,359
Property Taxes
12%
$450
Home Insurance
4%
$164
HOA
0%
$2
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932