Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.34% first-year return on $117k initial cash invested.
-13.34%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$3,190
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $4,494 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,580
Closing costs
1%
$4,729
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$4,494
Mortgage P&I
76%
$2,417
Property Taxes
12%
$382
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798