Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.85% first-year return on $115k initial cash invested.
-6.85%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$4,066
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $4,725 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$4,725
Mortgage P&I
56%
$2,294
Property Taxes
8%
$309
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016