Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.49% first-year return on $450k initial cash invested.
-29.49%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$3,682
Rent
-$11,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $14,727 expenses = $11,045 out of pocket
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$14,727
Mortgage P&I
280%
$10,297
Property Taxes
54%
$1,982
Home Insurance
19%
$682
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920