Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $112k initial cash invested.
-9.87%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,391
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $4,315 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,391
Total Expenses
$4,315
Mortgage P&I
66%
$2,231
Property Taxes
9%
$298
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848