Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.15% first-year return on $117k initial cash invested.
-9.15%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,020
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $4,915 expenses = $895 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%
$94,660
Closing costs
1%
$4,733
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,915
Mortgage P&I
59%
$2,377
Property Taxes
11%
$433
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005