Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $117k initial cash invested.
-7.38%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$4,268
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $4,986 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,040
Closing costs
1%
$4,702
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$4,986
Mortgage P&I
55%
$2,347
Property Taxes
10%
$420
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067