Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.06% first-year return on $117k initial cash invested.
-4.06%
Cash On Cash
5.23%
Cap Rate
0.91
DSCR
$4,821
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $5,218 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$5,218
Mortgage P&I
47%
$2,263
Property Taxes
10%
$475
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205