Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.43% first-year return on $113k initial cash invested.
-15.43%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$2,716
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $4,166 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,716
Total Expenses
$4,166
Mortgage P&I
82%
$2,217
Property Taxes
18%
$482
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679