Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.52% first-year return on $113k initial cash invested.
-17.52%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$2,449
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $4,093 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,449
Total Expenses
$4,093
Mortgage P&I
90%
$2,197
Property Taxes
23%
$558
Home Insurance
7%
$163
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612