Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $114k initial cash invested.
-1.86%
Cash On Cash
5.78%
Cap Rate
1
DSCR
$4,509
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $4,685 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$4,685
Mortgage P&I
49%
$2,189
Property Taxes
3%
$140
Home Insurance
4%
$161
HOA
1%
$32
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127