Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $113k initial cash invested.
-21.22%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,094
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $4,083 expenses = $1,989 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,094
Total Expenses
$4,083
Mortgage P&I
110%
$2,296
Property Taxes
29%
$616
Home Insurance
8%
$158
HOA
0%
$7
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524