Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.04% first-year return on $112k initial cash invested.
-7.04%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$3,417
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $4,072 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$4,072
Mortgage P&I
66%
$2,256
Property Taxes
1%
$17
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854