Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $112k initial cash invested.
-14.86%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,483
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $3,875 expenses = $1,392 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,483
Total Expenses
$3,875
Mortgage P&I
90%
$2,230
Property Taxes
12%
$294
Home Insurance
6%
$158
HOA
0%
$2
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621