Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $112k initial cash invested.
-20.65%
Cash On Cash
1.65%
Cap Rate
0.25
DSCR
$2,138
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $4,074 expenses = $1,936 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$4,074
Mortgage P&I
115%
$2,469
Property Taxes
20%
$420
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534