Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.22% first-year return on $112k initial cash invested.
-3.22%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$4,547
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,547 income − $4,849 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,547
Total Expenses
$4,849
Mortgage P&I
51%
$2,299
Property Taxes
4%
$201
Home Insurance
3%
$158
HOA
0%
$8
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137