Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.09% first-year return on $114k initial cash invested.
-4.09%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$4,043
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,043 income − $4,431 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,340
Closing costs
1%
$4,567
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,043
Total Expenses
$4,431
Mortgage P&I
55%
$2,219
Property Taxes
3%
$110
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011