Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.95% first-year return on $112k initial cash invested.
-8.95%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$3,925
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,925 income − $4,761 expenses = $836 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
$3,925
Total Expenses
$4,761
Mortgage P&I
57%
$2,238
Property Taxes
12%
$490
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981