Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.59% first-year return on $115k initial cash invested.
-4.59%
Cash On Cash
5.08%
Cap Rate
0.88
DSCR
$4,493
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,493 income − $4,934 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,620
Closing costs
1%
$4,631
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,493
Total Expenses
$4,934
Mortgage P&I
49%
$2,221
Property Taxes
9%
$390
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123