Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.56% first-year return on $113k initial cash invested.
-5.56%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$3,959
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $4,482 expenses = $523 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
$3,959
Total Expenses
$4,482
Mortgage P&I
57%
$2,263
Property Taxes
4%
$158
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990