Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.67% first-year return on $113k initial cash invested.
-6.67%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$4,124
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $4,751 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,340
Closing costs
1%
$4,517
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$4,751
Mortgage P&I
55%
$2,253
Property Taxes
9%
$387
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031