Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $116k initial cash invested.
-4.07%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$4,698
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $5,090 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,960
Closing costs
1%
$4,648
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$5,090
Mortgage P&I
49%
$2,303
Property Taxes
8%
$369
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174