Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $116k initial cash invested.
-11.4%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$3,419
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $4,524 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,419
Total Expenses
$4,524
Mortgage P&I
69%
$2,361
Property Taxes
10%
$357
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855