Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.32% first-year return on $115k initial cash invested.
-9.32%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$3,643
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $4,534 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,643
Total Expenses
$4,534
Mortgage P&I
63%
$2,285
Property Taxes
10%
$360
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911