Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $113k initial cash invested.
-17.81%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$1,999
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $3,673 expenses = $1,674 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
$1,999
Total Expenses
$3,673
Mortgage P&I
116%
$2,326
Property Taxes
11%
$226
Home Insurance
8%
$161
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500