Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $113k initial cash invested.
-17.75%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,000
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $3,664 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,020
Closing costs
1%
$4,501
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,000
Total Expenses
$3,664
Mortgage P&I
116%
$2,329
Property Taxes
11%
$217
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500