Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.63% first-year return on $112k initial cash invested.
-4.63%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$4,123
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,123 income − $4,555 expenses = $432 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%
$89,460
Closing costs
1%
$4,473
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,123
Total Expenses
$4,555
Mortgage P&I
54%
$2,228
Property Taxes
5%
$194
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031