Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $113k initial cash invested.
-18.85%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,279
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $4,046 expenses = $1,767 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,279
Total Expenses
$4,046
Mortgage P&I
95%
$2,160
Property Taxes
24%
$553
Home Insurance
7%
$158
HOA
4%
$81
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570