Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $113k initial cash invested.
-13.41%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,396
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,659 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,520
Closing costs
1%
$4,526
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$3,659
Mortgage P&I
94%
$2,245
Property Taxes
4%
$94
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599