Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $113k initial cash invested.
-17.13%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,037
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $3,644 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$3,644
Mortgage P&I
109%
$2,225
Property Taxes
12%
$250
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509