Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $118k initial cash invested.
-9.68%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$3,878
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $4,832 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,440
Closing costs
1%
$4,772
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$4,832
Mortgage P&I
60%
$2,327
Property Taxes
12%
$470
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970