Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.07% first-year return on $113k initial cash invested.
-12.07%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,671
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $3,808 expenses = $1,137 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
$2,671
Total Expenses
$3,808
Mortgage P&I
85%
$2,266
Property Taxes
3%
$93
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668