Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $119k initial cash invested.
-10.86%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$4,247
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $5,328 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,640
Closing costs
1%
$4,832
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,247
Total Expenses
$5,328
Mortgage P&I
58%
$2,464
Property Taxes
15%
$651
Home Insurance
4%
$174
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062