Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.27% first-year return on $117k initial cash invested.
-6.27%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,784
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $4,395 expenses = $611 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$4,395
Mortgage P&I
62%
$2,363
Property Taxes
1%
$46
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946