Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $113k initial cash invested.
-22.5%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$694
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$694 income − $2,803 expenses = $2,109 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
$694
Total Expenses
$2,803
Mortgage P&I
317%
$2,201
Property Taxes
16%
$110
Home Insurance
23%
$158
HOA
0%
$0
Property Management
15%
$104
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$174