Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.25% first-year return on $113k initial cash invested.
-9.25%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$3,724
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $4,599 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$4,599
Mortgage P&I
61%
$2,286
Property Taxes
10%
$359
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931