Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.28% first-year return on $119k initial cash invested.
-8.28%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$3,351
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $4,171 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$4,171
Mortgage P&I
69%
$2,322
Property Taxes
2%
$72
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838