Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.9% first-year return on $113k initial cash invested.
-6.9%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$4,797
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $5,444 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,797
Total Expenses
$5,444
Mortgage P&I
45%
$2,179
Property Taxes
9%
$439
Home Insurance
3%
$158
HOA
8%
$365
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,199