Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $113k initial cash invested.
-17.86%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,234
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $3,913 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,320
Closing costs
1%
$4,516
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$3,913
Mortgage P&I
100%
$2,245
Property Taxes
19%
$426
Home Insurance
8%
$171
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558