Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.05% first-year return on $115k initial cash invested.
-9.05%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$4,149
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $5,018 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,600
Closing costs
1%
$4,630
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$5,018
Mortgage P&I
56%
$2,307
Property Taxes
13%
$536
Home Insurance
4%
$166
HOA
0%
$18
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037