Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.69% first-year return on $117k initial cash invested.
-2.69%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$4,924
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $5,186 expenses = $262 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
$4,924
Total Expenses
$5,186
Mortgage P&I
48%
$2,349
Property Taxes
6%
$303
Home Insurance
3%
$170
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231