Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.29% first-year return on $118k initial cash invested.
-12.29%
Cash On Cash
4%
Cap Rate
0.6
DSCR
$3,966
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $5,173 expenses = $1,207 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$5,173
Mortgage P&I
66%
$2,635
Property Taxes
11%
$447
Home Insurance
4%
$168
HOA
0%
$18
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992