Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $113k initial cash invested.
-13.21%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,924
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $4,167 expenses = $1,243 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
$2,924
Total Expenses
$4,167
Mortgage P&I
77%
$2,257
Property Taxes
9%
$261
Home Insurance
6%
$161
HOA
3%
$84
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731