Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $113k initial cash invested.
-13.44%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$2,928
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $4,189 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$4,189
Mortgage P&I
79%
$2,327
Property Taxes
10%
$280
Home Insurance
6%
$177
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732