Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.06% first-year return on $113k initial cash invested.
-7.06%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$4,234
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $4,896 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$4,896
Mortgage P&I
55%
$2,313
Property Taxes
9%
$394
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058