Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.36% first-year return on $112k initial cash invested.
-0.36%
Cash On Cash
6.65%
Cap Rate
1.08
DSCR
$5,515
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,515 income − $5,549 expenses = $34 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
$5,515
Total Expenses
$5,549
Mortgage P&I
42%
$2,307
Property Taxes
8%
$433
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379