Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.25% first-year return on $113k initial cash invested.
-19.25%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$1,921
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,921 income − $3,726 expenses = $1,805 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
$1,921
Total Expenses
$3,726
Mortgage P&I
119%
$2,281
Property Taxes
19%
$365
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480