Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.02% first-year return on $112k initial cash invested.
-2.02%
Cash On Cash
5.72%
Cap Rate
1
DSCR
$4,693
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,693 income − $4,882 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,693
Total Expenses
$4,882
Mortgage P&I
46%
$2,145
Property Taxes
7%
$326
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173