Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.43% first-year return on $117k initial cash invested.
-0.43%
Cash On Cash
6.75%
Cap Rate
1.1
DSCR
$7,235
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,235 income − $7,277 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,235
Total Expenses
$7,277
Mortgage P&I
33%
$2,398
Property Taxes
13%
$959
Home Insurance
3%
$210
HOA
3%
$238
Property Management
15%
$1,085
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,809