Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $119k initial cash invested.
-9.73%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$3,473
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,473 income − $4,434 expenses = $961 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
$3,473
Total Expenses
$4,434
Mortgage P&I
68%
$2,372
Property Taxes
4%
$150
Home Insurance
5%
$175
HOA
2%
$70
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868