Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.48% first-year return on $117k initial cash invested.
-9.48%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$3,390
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $4,315 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$4,315
Mortgage P&I
68%
$2,320
Property Taxes
5%
$167
Home Insurance
5%
$168
HOA
1%
$32
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848