Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $113k initial cash invested.
-16.07%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$2,944
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $4,456 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,420
Closing costs
1%
$4,521
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$4,456
Mortgage P&I
77%
$2,269
Property Taxes
16%
$464
Home Insurance
5%
$159
HOA
5%
$150
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736