Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.58% first-year return on $119k initial cash invested.
-6.58%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,475
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,475 income − $5,128 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,220
Closing costs
1%
$4,811
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,475
Total Expenses
$5,128
Mortgage P&I
54%
$2,401
Property Taxes
6%
$271
Home Insurance
4%
$168
HOA
3%
$140
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119