Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $113k initial cash invested.
-10.46%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$3,474
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $4,461 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$4,461
Mortgage P&I
68%
$2,352
Property Taxes
6%
$221
Home Insurance
5%
$163
HOA
2%
$58
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868