Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $111k initial cash invested.
-9.92%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$3,113
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $4,028 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,113
Total Expenses
$4,028
Mortgage P&I
76%
$2,364
Property Taxes
0%
$5
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778