Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $117k initial cash invested.
-9.28%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$4,041
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $4,949 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,720
Closing costs
1%
$4,736
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$4,949
Mortgage P&I
60%
$2,419
Property Taxes
9%
$382
Home Insurance
4%
$166
HOA
1%
$42
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010