Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.78% first-year return on $114k initial cash invested.
-5.78%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$4,207
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $4,755 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,120
Closing costs
1%
$4,556
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,207
Total Expenses
$4,755
Mortgage P&I
55%
$2,331
Property Taxes
6%
$242
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052