Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.6% first-year return on $116k initial cash invested.
-7.6%
Cash On Cash
4.25%
Cap Rate
0.74
DSCR
$3,730
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $4,463 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,060
Closing costs
1%
$4,653
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$4,463
Mortgage P&I
60%
$2,231
Property Taxes
7%
$276
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932