Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.09% first-year return on $116k initial cash invested.
-7.09%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$3,596
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $4,280 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$4,280
Mortgage P&I
63%
$2,259
Property Taxes
4%
$129
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899