Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.93% first-year return on $110k initial cash invested.
-0.93%
Cash On Cash
6.07%
Cap Rate
1.06
DSCR
$5,115
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,115 income − $5,200 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,780
Closing costs
1%
$4,389
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$5,200
Mortgage P&I
41%
$2,100
Property Taxes
10%
$486
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,279