Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.05% first-year return on $117k initial cash invested.
-9.05%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$3,655
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,655 income − $4,540 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,655
Total Expenses
$4,540
Mortgage P&I
65%
$2,374
Property Taxes
7%
$242
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914