Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $113k initial cash invested.
-10.28%
Cash On Cash
3.44%
Cap Rate
0.6
DSCR
$2,763
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $3,729 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,240
Closing costs
1%
$4,512
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$3,729
Mortgage P&I
78%
$2,150
Property Taxes
3%
$93
Home Insurance
6%
$159
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691