Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $112k initial cash invested.
-7.22%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,243
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,243 income − $4,919 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,243
Total Expenses
$4,919
Mortgage P&I
53%
$2,254
Property Taxes
11%
$469
Home Insurance
4%
$159
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061