Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.06% first-year return on $115k initial cash invested.
-7.06%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$4,756
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $5,430 expenses = $674 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
$4,756
Total Expenses
$5,430
Mortgage P&I
50%
$2,366
Property Taxes
13%
$621
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189