Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $112k initial cash invested.
-13.79%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,512
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $4,805 expenses = $1,293 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%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$4,805
Mortgage P&I
64%
$2,231
Property Taxes
21%
$731
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878