Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $112k initial cash invested.
-15.37%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$2,579
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $4,020 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$4,020
Mortgage P&I
89%
$2,283
Property Taxes
13%
$341
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645