Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7% first-year return on $117k initial cash invested.
-7%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$4,430
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $5,111 expenses = $681 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
$4,430
Total Expenses
$5,111
Mortgage P&I
54%
$2,405
Property Taxes
9%
$380
Home Insurance
4%
$175
HOA
1%
$25
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108