Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $124k initial cash invested.
-6.32%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$3,542
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $4,197 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
7%
$30,000
Cashflow
Total Income
$3,542
Total Expenses
$4,197
Mortgage P&I
63%
$2,246
Property Taxes
3%
$93
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886