Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.2% first-year return on $112k initial cash invested.
-1.2%
Cash On Cash
6.6%
Cap Rate
1.03
DSCR
$4,804
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $4,916 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$4,916
Mortgage P&I
50%
$2,389
Property Taxes
1%
$64
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,201