Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $125k initial cash invested.
-7.42%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$4,042
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $4,813 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,900
Closing costs
1%
$4,795
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,042
Total Expenses
$4,813
Mortgage P&I
59%
$2,385
Property Taxes
8%
$320
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010