Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.91% first-year return on $118k initial cash invested.
-9.91%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$3,102
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $4,074 expenses = $972 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$4,074
Mortgage P&I
75%
$2,326
Property Taxes
3%
$93
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776