Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $113k initial cash invested.
-22.86%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$817
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$817 income − $2,960 expenses = $2,143 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
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
$817
Total Expenses
$2,960
Mortgage P&I
271%
$2,215
Property Taxes
24%
$194
Home Insurance
19%
$158
HOA
0%
$0
Property Management
15%
$123
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$204