Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.98% first-year return on $116k initial cash invested.
-5.98%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$4,005
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $4,582 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,080
Closing costs
1%
$4,654
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$4,582
Mortgage P&I
57%
$2,281
Property Taxes
5%
$213
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001