Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.25% first-year return on $112k initial cash invested.
-1.25%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$5,258
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,258 income − $5,374 expenses = $116 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
$5,258
Total Expenses
$5,374
Mortgage P&I
44%
$2,288
Property Taxes
8%
$405
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314