Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.87% first-year return on $116k initial cash invested.
-10.87%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$3,313
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $4,362 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,180
Closing costs
1%
$4,659
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,313
Total Expenses
$4,362
Mortgage P&I
70%
$2,334
Property Taxes
8%
$271
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828