Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.14% first-year return on $112k initial cash invested.
-4.14%
Cash On Cash
5.41%
Cap Rate
0.92
DSCR
$5,270
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,270 income − $5,655 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,270
Total Expenses
$5,655
Mortgage P&I
41%
$2,184
Property Taxes
15%
$792
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318