Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $113k initial cash invested.
-9.92%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$3,684
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $4,614 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$4,614
Mortgage P&I
61%
$2,264
Property Taxes
12%
$424
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921