Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.42% first-year return on $119k initial cash invested.
-9.42%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$3,529
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $4,460 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,529
Total Expenses
$4,460
Mortgage P&I
67%
$2,372
Property Taxes
4%
$150
Home Insurance
5%
$175
HOA
2%
$70
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882