Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $117k initial cash invested.
-6.79%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$4,510
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $5,172 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$5,172
Mortgage P&I
53%
$2,406
Property Taxes
10%
$434
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128