Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $118k initial cash invested.
-3.99%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$4,225
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,225 income − $4,617 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,220
Closing costs
1%
$4,761
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$4,617
Mortgage P&I
56%
$2,354
Property Taxes
1%
$63
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056