Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $113k initial cash invested.
-15.54%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$2,399
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $3,856 expenses = $1,457 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
$2,399
Total Expenses
$3,856
Mortgage P&I
97%
$2,329
Property Taxes
9%
$217
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600