Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.84% first-year return on $113k initial cash invested.
-3.84%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$4,165
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,165 income − $4,526 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,380
Closing costs
1%
$4,519
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,165
Total Expenses
$4,526
Mortgage P&I
54%
$2,239
Property Taxes
3%
$123
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041