Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $118k initial cash invested.
-14.05%
Cash On Cash
3.1%
Cap Rate
0.5
DSCR
$3,286
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $4,667 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$4,667
Mortgage P&I
75%
$2,479
Property Taxes
9%
$311
Home Insurance
5%
$168
HOA
4%
$132
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822