Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $119k initial cash invested.
-7.71%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$4,325
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $5,090 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,320
Closing costs
1%
$4,816
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,325
Total Expenses
$5,090
Mortgage P&I
57%
$2,465
Property Taxes
9%
$379
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081