Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.77% first-year return on $119k initial cash invested.
-6.77%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$3,840
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $4,510 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,510
Mortgage P&I
61%
$2,347
Property Taxes
4%
$151
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960