Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.95% first-year return on $114k initial cash invested.
-0.95%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$5,141
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,141 income − $5,231 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,141
Total Expenses
$5,231
Mortgage P&I
45%
$2,336
Property Taxes
5%
$261
Home Insurance
3%
$163
HOA
0%
$3
Property Management
15%
$771
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,285