Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.25% first-year return on $115k initial cash invested.
-4.25%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$4,544
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $4,951 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,240
Closing costs
1%
$4,612
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$4,951
Mortgage P&I
50%
$2,273
Property Taxes
8%
$365
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136