Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $113k initial cash invested.
-15.83%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$1,986
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $3,477 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,480
Closing costs
1%
$4,524
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$3,477
Mortgage P&I
114%
$2,266
Property Taxes
5%
$93
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496