Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.34% first-year return on $113k initial cash invested.
-7.34%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$4,535
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,535 income − $5,224 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,535
Total Expenses
$5,224
Mortgage P&I
48%
$2,160
Property Taxes
16%
$734
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134