Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.55% first-year return on $118k initial cash invested.
-1.55%
Cash On Cash
5.99%
Cap Rate
1.02
DSCR
$5,016
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $5,168 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,880
Closing costs
1%
$4,744
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,016
Total Expenses
$5,168
Mortgage P&I
46%
$2,318
Property Taxes
6%
$325
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254