Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.53% first-year return on $113k initial cash invested.
-2.53%
Cash On Cash
6.14%
Cap Rate
0.98
DSCR
$4,631
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,631 income − $4,868 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,631
Total Expenses
$4,868
Mortgage P&I
51%
$2,356
Property Taxes
2%
$83
Home Insurance
3%
$158
HOA
1%
$48
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158