Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.74% first-year return on $116k initial cash invested.
-8.74%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$4,144
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $4,991 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,580
Closing costs
1%
$4,679
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$4,991
Mortgage P&I
56%
$2,340
Property Taxes
11%
$463
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036