Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.78% first-year return on $117k initial cash invested.
-9.78%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$3,947
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,947 income − $4,904 expenses = $957 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
$3,947
Total Expenses
$4,904
Mortgage P&I
61%
$2,419
Property Taxes
10%
$382
Home Insurance
4%
$166
HOA
1%
$42
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987