Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.06% first-year return on $115k initial cash invested.
-9.06%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$3,590
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $4,458 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$4,458
Mortgage P&I
64%
$2,310
Property Taxes
7%
$240
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898