Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.25% first-year return on $117k initial cash invested.
-10.25%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$4,131
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $5,128 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$5,128
Mortgage P&I
56%
$2,308
Property Taxes
14%
$563
Home Insurance
4%
$164
HOA
3%
$110
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033