Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.6% first-year return on $111k initial cash invested.
-1.6%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$5,041
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,041 income − $5,189 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,880
Closing costs
1%
$4,444
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,041
Total Expenses
$5,189
Mortgage P&I
43%
$2,177
Property Taxes
9%
$434
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260