Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.91% first-year return on $116k initial cash invested.
-4.91%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$4,594
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $5,067 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,040
Closing costs
1%
$4,652
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$5,067
Mortgage P&I
51%
$2,337
Property Taxes
8%
$358
Home Insurance
4%
$167
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148