Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3% first-year return on $119k initial cash invested.
-3%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$5,377
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,377 income − $5,675 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,377
Total Expenses
$5,675
Mortgage P&I
45%
$2,405
Property Taxes
10%
$516
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,344