Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.39% first-year return on $118k initial cash invested.
-11.39%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$3,136
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $4,258 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$4,258
Mortgage P&I
78%
$2,441
Property Taxes
4%
$136
Home Insurance
6%
$177
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784