Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.08% first-year return on $116k initial cash invested.
-8.08%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$4,355
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,355 income − $5,136 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,355
Total Expenses
$5,136
Mortgage P&I
54%
$2,339
Property Taxes
13%
$550
Home Insurance
3%
$152
HOA
0%
$5
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089