Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $116k initial cash invested.
-7.92%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$3,443
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $4,207 expenses = $764 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
$3,443
Total Expenses
$4,207
Mortgage P&I
66%
$2,259
Property Taxes
4%
$129
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861