Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.16% first-year return on $118k initial cash invested.
-7.16%
Cash On Cash
5.49%
Cap Rate
0.81
DSCR
$5,049
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $5,755 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,620
Closing costs
1%
$4,781
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$5,755
Mortgage P&I
53%
$2,693
Property Taxes
9%
$475
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262