Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.97% first-year return on $121k initial cash invested.
-5.97%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$4,133
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $4,733 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,133
Total Expenses
$4,733
Mortgage P&I
55%
$2,288
Property Taxes
7%
$298
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033