Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.43% first-year return on $115k initial cash invested.
-6.43%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$4,151
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $4,767 expenses = $616 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,400
Closing costs
1%
$4,620
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,151
Total Expenses
$4,767
Mortgage P&I
55%
$2,267
Property Taxes
8%
$351
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038