Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.08% first-year return on $116k initial cash invested.
-12.08%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,091
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $4,262 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,600
Closing costs
1%
$4,680
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,091
Total Expenses
$4,262
Mortgage P&I
75%
$2,332
Property Taxes
8%
$258
Home Insurance
5%
$164
HOA
1%
$23
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773