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
3.43%
Cap Rate
0.58
DSCR
$2,926
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,050 expenses = $1,124 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$4,050
Mortgage P&I
81%
$2,372
Property Taxes
2%
$65
Home Insurance
6%
$166
HOA
1%
$42
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732