Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.49% first-year return on $118k initial cash invested.
-7.49%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,996
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $4,730 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,860
Closing costs
1%
$4,743
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$4,730
Mortgage P&I
59%
$2,345
Property Taxes
8%
$301
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999