Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.68% first-year return on $117k initial cash invested.
-5.68%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$4,370
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,370 income − $4,924 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,360
Closing costs
1%
$4,718
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$4,924
Mortgage P&I
54%
$2,338
Property Taxes
6%
$247
Home Insurance
3%
$147
HOA
2%
$94
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092