Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $118k initial cash invested.
-9.51%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,078
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $5,013 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$5,013
Mortgage P&I
59%
$2,409
Property Taxes
11%
$458
Home Insurance
4%
$175
HOA
0%
$13
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020