Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $113k initial cash invested.
-22.42%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$878
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$878 income − $2,984 expenses = $2,106 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,220
Closing costs
1%
$4,511
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$878
Total Expenses
$2,984
Mortgage P&I
253%
$2,221
Property Taxes
21%
$180
Home Insurance
18%
$161
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220