Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.34% first-year return on $112k initial cash invested.
-10.34%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$4,390
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,390 income − $5,354 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,390
Total Expenses
$5,354
Mortgage P&I
51%
$2,232
Property Taxes
19%
$855
Home Insurance
4%
$159
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098