Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $116k initial cash invested.
-7.75%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$4,284
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $5,032 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$5,032
Mortgage P&I
52%
$2,246
Property Taxes
13%
$572
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071