Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $119k initial cash invested.
-11.79%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$3,792
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,956 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,792
Total Expenses
$4,956
Mortgage P&I
60%
$2,259
Property Taxes
19%
$718
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948