Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.63% first-year return on $113k initial cash invested.
-27.63%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$876
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$876 income − $3,466 expenses = $2,590 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.5%
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
$876
Total Expenses
$3,466
Mortgage P&I
287%
$2,514
Property Taxes
43%
$374
Home Insurance
18%
$158
HOA
0%
$0
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$219