Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.44% first-year return on $118k initial cash invested.
-6.44%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$4,714
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $5,347 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$5,347
Mortgage P&I
51%
$2,383
Property Taxes
12%
$545
Home Insurance
3%
$156
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,178