Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.58% first-year return on $113k initial cash invested.
-9.58%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$4,519
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,519 income − $5,422 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,620
Closing costs
1%
$4,531
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,519
Total Expenses
$5,422
Mortgage P&I
50%
$2,250
Property Taxes
18%
$799
Home Insurance
4%
$203
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130