Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.01% first-year return on $119k initial cash invested.
-7.01%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$4,451
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,451 income − $5,147 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,451
Total Expenses
$5,147
Mortgage P&I
51%
$2,273
Property Taxes
13%
$578
Home Insurance
4%
$159
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,113