Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.99% first-year return on $113k initial cash invested.
-8.99%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$4,092
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $4,936 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,100
Closing costs
1%
$4,505
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$4,936
Mortgage P&I
56%
$2,307
Property Taxes
12%
$503
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023