Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.33% first-year return on $114k initial cash invested.
-3.33%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$4,522
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $4,840 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,900
Closing costs
1%
$4,595
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$4,840
Mortgage P&I
51%
$2,291
Property Taxes
5%
$218
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130