Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.11% first-year return on $112k initial cash invested.
-1.11%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$4,720
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $4,824 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,720
Total Expenses
$4,824
Mortgage P&I
49%
$2,311
Property Taxes
2%
$90
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180