Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.33% first-year return on $114k initial cash invested.
-9.33%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$3,937
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $4,826 expenses = $889 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
$3,937
Total Expenses
$4,826
Mortgage P&I
60%
$2,348
Property Taxes
11%
$426
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984