Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $115k initial cash invested.
-6.81%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,294
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $4,944 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$4,944
Mortgage P&I
54%
$2,300
Property Taxes
10%
$421
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074