Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.85% first-year return on $113k initial cash invested.
-11.85%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,377
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $4,491 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,377
Total Expenses
$4,491
Mortgage P&I
67%
$2,258
Property Taxes
7%
$230
Home Insurance
5%
$157
HOA
7%
$225
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844