Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.9% first-year return on $113k initial cash invested.
-7.9%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$4,053
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $4,796 expenses = $743 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%
$90,320
Closing costs
1%
$4,516
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$4,796
Mortgage P&I
56%
$2,263
Property Taxes
11%
$430
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013