Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $118k initial cash invested.
-6.3%
Cash On Cash
4.58%
Cap Rate
0.8
DSCR
$3,973
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,973 income − $4,591 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,973
Total Expenses
$4,591
Mortgage P&I
57%
$2,272
Property Taxes
6%
$244
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993