Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.35% first-year return on $114k initial cash invested.
-3.35%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$4,543
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,543 income − $4,862 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,543
Total Expenses
$4,862
Mortgage P&I
50%
$2,289
Property Taxes
5%
$219
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136