Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.57% first-year return on $113k initial cash invested.
-9.57%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$4,238
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $5,139 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,400
Closing costs
1%
$4,520
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$5,139
Mortgage P&I
54%
$2,274
Property Taxes
16%
$684
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060