Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.22% first-year return on $116k initial cash invested.
-1.22%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$4,825
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,825 income − $4,943 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,825
Total Expenses
$4,943
Mortgage P&I
48%
$2,315
Property Taxes
3%
$149
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206