Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.82% first-year return on $113k initial cash invested.
-1.82%
Cash On Cash
5.87%
Cap Rate
1.01
DSCR
$4,954
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $5,126 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,640
Closing costs
1%
$4,532
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$5,126
Mortgage P&I
44%
$2,190
Property Taxes
8%
$400
Home Insurance
3%
$159
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238