Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $112k initial cash invested.
-9.44%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$3,341
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $4,220 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,300
Closing costs
1%
$4,465
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$4,220
Mortgage P&I
69%
$2,302
Property Taxes
4%
$144
Home Insurance
5%
$157
HOA
0%
$13
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835