Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.81% first-year return on $118k initial cash invested.
-9.81%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,265
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $4,228 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,265
Total Expenses
$4,228
Mortgage P&I
72%
$2,363
Property Taxes
4%
$131
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816