Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.2% first-year return on $118k initial cash invested.
-5.2%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$4,164
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $4,674 expenses = $510 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$4,674
Mortgage P&I
57%
$2,378
Property Taxes
3%
$130
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041