Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $112k initial cash invested.
-12.24%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$3,358
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $4,504 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$4,504
Mortgage P&I
69%
$2,310
Property Taxes
13%
$424
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840