Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.53% first-year return on $111k initial cash invested.
-0.53%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$4,970
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,970 income − $5,019 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$5,019
Mortgage P&I
45%
$2,216
Property Taxes
3%
$133
Home Insurance
4%
$209
HOA
2%
$75
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242