Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.14% first-year return on $112k initial cash invested.
-15.14%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$2,575
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,994 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,575
Total Expenses
$3,994
Mortgage P&I
85%
$2,184
Property Taxes
16%
$416
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644