Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.42% first-year return on $118k initial cash invested.
-10.42%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$3,865
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,865 income − $4,889 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,140
Closing costs
1%
$4,757
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,865
Total Expenses
$4,889
Mortgage P&I
63%
$2,446
Property Taxes
11%
$428
Home Insurance
4%
$159
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966