Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.67% first-year return on $118k initial cash invested.
-6.67%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$4,564
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $5,221 expenses = $657 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%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$5,221
Mortgage P&I
52%
$2,356
Property Taxes
11%
$505
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,141