Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.27% first-year return on $119k initial cash invested.
-6.27%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$4,976
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $5,596 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,880
Closing costs
1%
$4,794
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$5,596
Mortgage P&I
49%
$2,437
Property Taxes
12%
$596
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244