Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.93% first-year return on $117k initial cash invested.
-9.93%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$3,786
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $4,757 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$4,757
Mortgage P&I
63%
$2,390
Property Taxes
8%
$290
Home Insurance
4%
$166
HOA
3%
$95
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946