Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $113k initial cash invested.
-22.63%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$668
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$668 income − $2,790 expenses = $2,122 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
$668
Total Expenses
$2,790
Mortgage P&I
329%
$2,201
Property Taxes
16%
$110
Home Insurance
24%
$158
HOA
0%
$0
Property Management
15%
$100
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$167