Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.93% first-year return on $119k initial cash invested.
-2.93%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$5,095
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,095 income − $5,387 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,600
Closing costs
1%
$4,830
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,095
Total Expenses
$5,387
Mortgage P&I
48%
$2,452
Property Taxes
6%
$319
Home Insurance
3%
$170
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274