Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.95% first-year return on $115k initial cash invested.
-8.95%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$3,378
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $4,235 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$4,235
Mortgage P&I
68%
$2,294
Property Taxes
5%
$154
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844