Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $114k initial cash invested.
-10.15%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$3,790
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,757 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,760
Closing costs
1%
$4,588
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$4,757
Mortgage P&I
62%
$2,348
Property Taxes
11%
$426
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948