Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.48% first-year return on $119k initial cash invested.
-3.48%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$4,755
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $5,100 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$5,100
Mortgage P&I
52%
$2,473
Property Taxes
3%
$154
Home Insurance
4%
$172
HOA
0%
$19
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189