Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.31% first-year return on $112k initial cash invested.
-0.31%
Cash On Cash
6.57%
Cap Rate
1.07
DSCR
$4,776
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $4,805 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$4,805
Mortgage P&I
48%
$2,298
Property Taxes
1%
$52
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194