Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.27% first-year return on $114k initial cash invested.
-6.27%
Cash On Cash
5.56%
Cap Rate
0.84
DSCR
$4,839
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $5,435 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,480
Closing costs
1%
$4,574
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$5,435
Mortgage P&I
52%
$2,521
Property Taxes
9%
$429
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210