Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $113k initial cash invested.
-18.63%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$1,850
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $3,601 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,260
Closing costs
1%
$4,513
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$3,601
Mortgage P&I
126%
$2,326
Property Taxes
12%
$226
Home Insurance
9%
$161
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462