Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.44% first-year return on $114k initial cash invested.
-10.44%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$3,227
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $4,220 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,560
Closing costs
1%
$4,578
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$4,220
Mortgage P&I
70%
$2,266
Property Taxes
7%
$239
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807