Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.39% first-year return on $118k initial cash invested.
-0.39%
Cash On Cash
6.78%
Cap Rate
1.08
DSCR
$5,696
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,696 income − $5,734 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,380
Closing costs
1%
$4,769
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$5,734
Mortgage P&I
44%
$2,506
Property Taxes
6%
$323
Home Insurance
3%
$168
HOA
0%
$3
Property Management
15%
$854
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,424