Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.1% first-year return on $118k initial cash invested.
-4.1%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$4,202
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $4,605 expenses = $403 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
$4,202
Total Expenses
$4,605
Mortgage P&I
56%
$2,354
Property Taxes
2%
$63
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050