Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $118k initial cash invested.
-6.81%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,511
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,511 income − $5,179 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,511
Total Expenses
$5,179
Mortgage P&I
53%
$2,393
Property Taxes
10%
$455
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128