Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.71% first-year return on $113k initial cash invested.
-6.71%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$3,534
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $4,163 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$4,163
Mortgage P&I
63%
$2,243
Property Taxes
1%
$44
Home Insurance
4%
$158
HOA
1%
$22
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884