Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $117k initial cash invested.
-10.39%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,491
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $4,503 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$4,503
Mortgage P&I
67%
$2,347
Property Taxes
9%
$308
Home Insurance
5%
$171
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873