Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.22% first-year return on $115k initial cash invested.
-8.22%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$3,813
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $4,604 expenses = $791 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
$3,813
Total Expenses
$4,604
Mortgage P&I
60%
$2,294
Property Taxes
8%
$309
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953