Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.62% first-year return on $119k initial cash invested.
-10.62%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$3,373
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,373 income − $4,423 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,860
Closing costs
1%
$4,793
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,373
Total Expenses
$4,423
Mortgage P&I
72%
$2,413
Property Taxes
3%
$111
Home Insurance
6%
$192
HOA
3%
$88
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843