Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $117k initial cash invested.
-11.28%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,277
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $4,380 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$4,380
Mortgage P&I
75%
$2,461
Property Taxes
5%
$176
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819