Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.14% first-year return on $118k initial cash invested.
-5.14%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$4,813
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,813 income − $5,319 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,460
Closing costs
1%
$4,773
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,813
Total Expenses
$5,319
Mortgage P&I
50%
$2,385
Property Taxes
9%
$431
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,203