Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.1% first-year return on $114k initial cash invested.
-3.1%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$4,863
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $5,157 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,380
Closing costs
1%
$4,569
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,863
Total Expenses
$5,157
Mortgage P&I
47%
$2,262
Property Taxes
8%
$396
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216