Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.16% first-year return on $112k initial cash invested.
-4.16%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$4,990
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $5,380 expenses = $390 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
$4,990
Total Expenses
$5,380
Mortgage P&I
46%
$2,307
Property Taxes
10%
$519
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248