Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.44% first-year return on $115k initial cash invested.
-4.44%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$5,237
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,237 income − $5,661 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,237
Total Expenses
$5,661
Mortgage P&I
45%
$2,366
Property Taxes
12%
$621
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,309