Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $118k initial cash invested.
-8.51%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$3,876
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $4,711 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,876
Total Expenses
$4,711
Mortgage P&I
62%
$2,405
Property Taxes
5%
$211
Home Insurance
4%
$166
HOA
2%
$69
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969