Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.38% first-year return on $117k initial cash invested.
-12.38%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$3,643
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $4,852 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,480
Closing costs
1%
$4,724
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,643
Total Expenses
$4,852
Mortgage P&I
62%
$2,265
Property Taxes
18%
$672
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911