Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $113k initial cash invested.
-13.62%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,598
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $3,876 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,060
Closing costs
1%
$4,503
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$3,876
Mortgage P&I
86%
$2,228
Property Taxes
10%
$251
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650