Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $118k initial cash invested.
-5.24%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$4,807
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,807 income − $5,321 expenses = $514 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
$4,807
Total Expenses
$5,321
Mortgage P&I
50%
$2,393
Property Taxes
9%
$455
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202