Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.13% first-year return on $113k initial cash invested.
-16.13%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$2,628
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $4,140 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,628
Total Expenses
$4,140
Mortgage P&I
86%
$2,261
Property Taxes
16%
$431
Home Insurance
6%
$158
HOA
1%
$29
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657