Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.63% first-year return on $119k initial cash invested.
-8.63%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,958
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $5,815 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$5,815
Mortgage P&I
49%
$2,430
Property Taxes
15%
$727
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240