Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.36% first-year return on $113k initial cash invested.
-30.36%
Cash On Cash
-1.55%
Cap Rate
-0.26
DSCR
$0
Rent
-$2,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,846 expenses = $2,846 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
$0
Total Expenses
$2,846
Mortgage P&I
22640000%
$2,264
Property Taxes
4240000%
$424
Home Insurance
1580000%
$158
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0