Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $118k initial cash invested.
-5.47%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$4,108
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $4,645 expenses = $537 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
$4,108
Total Expenses
$4,645
Mortgage P&I
58%
$2,378
Property Taxes
3%
$130
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027