Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.63% first-year return on $119k initial cash invested.
-11.63%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,821
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $4,969 expenses = $1,148 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
$3,821
Total Expenses
$4,969
Mortgage P&I
59%
$2,259
Property Taxes
19%
$718
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955