Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.31% first-year return on $114k initial cash invested.
-3.31%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$4,649
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,649 income − $4,963 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,400
Closing costs
1%
$4,570
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,649
Total Expenses
$4,963
Mortgage P&I
48%
$2,245
Property Taxes
7%
$340
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162