Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.63% first-year return on $116k initial cash invested.
-8.63%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$3,923
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $4,759 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,560
Closing costs
1%
$4,678
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,923
Total Expenses
$4,759
Mortgage P&I
62%
$2,413
Property Taxes
7%
$258
Home Insurance
4%
$175
HOA
1%
$30
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981