Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.29% first-year return on $112k initial cash invested.
-3.29%
Cash On Cash
5.88%
Cap Rate
0.96
DSCR
$5,146
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,146 income − $5,454 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,146
Total Expenses
$5,454
Mortgage P&I
45%
$2,307
Property Taxes
10%
$519
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286