Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.32% first-year return on $111k initial cash invested.
-0.32%
Cash On Cash
6.69%
Cap Rate
1.09
DSCR
$5,718
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,718 income − $5,748 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,718
Total Expenses
$5,748
Mortgage P&I
40%
$2,268
Property Taxes
10%
$560
Home Insurance
3%
$174
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,430