Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.13% first-year return on $118k initial cash invested.
-11.13%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,273
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $4,366 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,100
Closing costs
1%
$4,755
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$4,366
Mortgage P&I
72%
$2,342
Property Taxes
9%
$285
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818