Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $118k initial cash invested.
-9.47%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,946
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $4,877 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,200
Closing costs
1%
$4,760
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$4,877
Mortgage P&I
61%
$2,402
Property Taxes
10%
$408
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986