Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.2% first-year return on $118k initial cash invested.
-9.2%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$3,970
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $4,876 expenses = $906 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
$3,970
Total Expenses
$4,876
Mortgage P&I
59%
$2,327
Property Taxes
12%
$470
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992