Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $119k initial cash invested.
-12.72%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,519
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $4,784 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$4,784
Mortgage P&I
68%
$2,400
Property Taxes
15%
$526
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880