Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.25% first-year return on $113k initial cash invested.
-9.25%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$3,759
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $4,633 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,840
Closing costs
1%
$4,542
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$4,633
Mortgage P&I
64%
$2,412
Property Taxes
7%
$254
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940