Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.99% first-year return on $113k initial cash invested.
-5.99%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$4,130
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $4,695 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,660
Closing costs
1%
$4,533
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$4,695
Mortgage P&I
54%
$2,245
Property Taxes
8%
$322
Home Insurance
4%
$146
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032