Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $118k initial cash invested.
-6.13%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$4,059
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $4,663 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,480
Closing costs
1%
$4,774
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$4,663
Mortgage P&I
58%
$2,358
Property Taxes
5%
$186
Home Insurance
4%
$171
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015