Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.03% first-year return on $113k initial cash invested.
-10.03%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$3,325
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $4,265 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,325
Total Expenses
$4,265
Mortgage P&I
66%
$2,201
Property Taxes
9%
$310
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831