Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.67% first-year return on $118k initial cash invested.
-0.67%
Cash On Cash
6.71%
Cap Rate
1.06
DSCR
$5,642
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,642 income − $5,708 expenses = $66 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
$5,642
Total Expenses
$5,708
Mortgage P&I
44%
$2,506
Property Taxes
6%
$323
Home Insurance
3%
$168
HOA
0%
$3
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410