Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $114k initial cash invested.
-10.3%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$3,341
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $4,320 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,440
Closing costs
1%
$4,572
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$4,320
Mortgage P&I
66%
$2,211
Property Taxes
10%
$342
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835