Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.73% first-year return on $112k initial cash invested.
-4.73%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$4,023
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $4,464 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,320
Closing costs
1%
$4,466
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$4,464
Mortgage P&I
55%
$2,197
Property Taxes
4%
$178
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006