Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.46% first-year return on $118k initial cash invested.
-2.46%
Cash On Cash
5.77%
Cap Rate
0.99
DSCR
$5,400
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $5,642 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,160
Closing costs
1%
$4,758
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$5,642
Mortgage P&I
43%
$2,313
Property Taxes
10%
$555
Home Insurance
3%
$182
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350