Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $113k initial cash invested.
-16.54%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,200
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $3,756 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,360
Closing costs
1%
$4,518
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$3,756
Mortgage P&I
104%
$2,295
Property Taxes
10%
$227
Home Insurance
8%
$166
HOA
1%
$12
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550