Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $112k initial cash invested.
-7.84%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$3,920
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $4,654 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$4,654
Mortgage P&I
56%
$2,195
Property Taxes
11%
$419
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980