Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $118k initial cash invested.
-12.73%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,654
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $4,903 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$4,903
Mortgage P&I
64%
$2,333
Property Taxes
10%
$359
Home Insurance
5%
$166
HOA
8%
$291
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914