Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.77% first-year return on $119k initial cash invested.
-3.77%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$5,665
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,665 income − $6,040 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,440
Closing costs
1%
$4,822
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,665
Total Expenses
$6,040
Mortgage P&I
43%
$2,419
Property Taxes
13%
$726
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416