Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $113k initial cash invested.
-6.79%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$3,588
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $4,227 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,480
Closing costs
1%
$4,524
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$4,227
Mortgage P&I
63%
$2,247
Property Taxes
3%
$95
Home Insurance
5%
$162
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897