Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.89% first-year return on $118k initial cash invested.
-6.89%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$3,862
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $4,538 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,862
Total Expenses
$4,538
Mortgage P&I
60%
$2,304
Property Taxes
6%
$215
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966