Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.57% first-year return on $112k initial cash invested.
-3.57%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$4,290
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $4,625 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$4,625
Mortgage P&I
51%
$2,209
Property Taxes
5%
$198
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072