Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.07% first-year return on $116k initial cash invested.
-5.07%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$4,530
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $5,020 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$5,020
Mortgage P&I
51%
$2,314
Property Taxes
7%
$312
Home Insurance
4%
$168
HOA
1%
$52
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132