Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $118k initial cash invested.
-5.32%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$4,140
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $4,662 expenses = $522 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
$4,140
Total Expenses
$4,662
Mortgage P&I
57%
$2,378
Property Taxes
3%
$130
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035