Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.24% first-year return on $112k initial cash invested.
-8.24%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$4,054
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $4,823 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,560
Closing costs
1%
$4,478
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$4,823
Mortgage P&I
55%
$2,238
Property Taxes
12%
$490
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014