Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $119k initial cash invested.
-13.78%
Cash On Cash
3.43%
Cap Rate
0.53
DSCR
$3,541
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,541 income − $4,910 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,420
Closing costs
1%
$4,821
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$4,910
Mortgage P&I
74%
$2,607
Property Taxes
12%
$432
Home Insurance
5%
$171
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885