Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.1% first-year return on $117k initial cash invested.
-8.1%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$4,225
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,225 income − $5,013 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$5,013
Mortgage P&I
57%
$2,405
Property Taxes
9%
$380
Home Insurance
4%
$175
HOA
1%
$25
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056