Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.35% first-year return on $112k initial cash invested.
-7.35%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,067
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,067 income − $4,752 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,067
Total Expenses
$4,752
Mortgage P&I
55%
$2,229
Property Taxes
9%
$362
Home Insurance
4%
$149
HOA
1%
$59
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017