Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.03% first-year return on $118k initial cash invested.
-6.03%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$3,944
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $4,539 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$4,539
Mortgage P&I
60%
$2,372
Property Taxes
2%
$65
Home Insurance
4%
$166
HOA
1%
$42
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986