Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $112k initial cash invested.
-14.16%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$2,561
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $3,888 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,960
Closing costs
1%
$4,498
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,561
Total Expenses
$3,888
Mortgage P&I
85%
$2,184
Property Taxes
13%
$322
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640