Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.55% first-year return on $112k initial cash invested.
-1.55%
Cash On Cash
6.32%
Cap Rate
1.03
DSCR
$5,205
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,205 income − $5,349 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$5,349
Mortgage P&I
44%
$2,288
Property Taxes
8%
$405
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301