Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.85% first-year return on $117k initial cash invested.
-13.85%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$3,421
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $4,777 expenses = $1,356 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,720
Closing costs
1%
$4,736
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$4,777
Mortgage P&I
72%
$2,475
Property Taxes
14%
$494
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855