Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.01% first-year return on $119k initial cash invested.
-4.01%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$4,468
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $4,865 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,040
Closing costs
1%
$4,802
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$4,865
Mortgage P&I
54%
$2,432
Property Taxes
3%
$113
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117