Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.19% first-year return on $119k initial cash invested.
-8.19%
Cash On Cash
4.12%
Cap Rate
0.73
DSCR
$4,736
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $5,546 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,820
Closing costs
1%
$4,791
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$5,546
Mortgage P&I
48%
$2,267
Property Taxes
18%
$841
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184