Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $117k initial cash invested.
-8.31%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$3,733
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,733 income − $4,544 expenses = $811 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%
$94,440
Closing costs
1%
$4,722
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$4,544
Mortgage P&I
63%
$2,368
Property Taxes
5%
$197
Home Insurance
5%
$168
HOA
1%
$20
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933