Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.28% first-year return on $112k initial cash invested.
-1.28%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$4,999
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,999 income − $5,119 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,999
Total Expenses
$5,119
Mortgage P&I
44%
$2,198
Property Taxes
7%
$357
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250