Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.74% first-year return on $113k initial cash invested.
-12.74%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,773
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $3,972 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,400
Closing costs
1%
$4,520
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$3,972
Mortgage P&I
83%
$2,304
Property Taxes
4%
$111
Home Insurance
6%
$163
HOA
2%
$63
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693