Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $111k initial cash invested.
-1.14%
Cash On Cash
6.07%
Cap Rate
1.04
DSCR
$4,636
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $4,742 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$4,742
Mortgage P&I
47%
$2,172
Property Taxes
4%
$182
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159