Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.67% first-year return on $113k initial cash invested.
-3.67%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$4,372
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $4,718 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$4,718
Mortgage P&I
51%
$2,227
Property Taxes
5%
$234
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093