Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.86% first-year return on $113k initial cash invested.
-4.86%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$4,088
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $4,545 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,300
Closing costs
1%
$4,515
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$4,545
Mortgage P&I
55%
$2,263
Property Taxes
4%
$158
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022