Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $117k initial cash invested.
-11.92%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,499
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,499 income − $4,665 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,660
Closing costs
1%
$4,733
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,499
Total Expenses
$4,665
Mortgage P&I
68%
$2,377
Property Taxes
12%
$433
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875