Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $115k initial cash invested.
-3.79%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$4,741
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,741 income − $5,105 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,741
Total Expenses
$5,105
Mortgage P&I
48%
$2,291
Property Taxes
8%
$372
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,185