Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.14% first-year return on $112k initial cash invested.
-15.14%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,003
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $4,422 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,998
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$4,422
Mortgage P&I
74%
$2,236
Property Taxes
18%
$542
Home Insurance
5%
$158
HOA
2%
$45
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751