Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $123k initial cash invested.
-10.88%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$3,633
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $4,745 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$93,960
Closing costs
1%
$4,698
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,633
Total Expenses
$4,745
Mortgage P&I
65%
$2,363
Property Taxes
13%
$473
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908