Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.51% first-year return on $111k initial cash invested.
-7.51%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$4,029
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $4,726 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$4,726
Mortgage P&I
57%
$2,277
Property Taxes
9%
$344
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007