Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.41% first-year return on $113k initial cash invested.
-29.41%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$726
Rent
-$2,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$726 income − $3,499 expenses = $2,773 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,600
Closing costs
1%
$4,530
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$726
Total Expenses
$3,499
Mortgage P&I
315%
$2,287
Property Taxes
97%
$705
Home Insurance
22%
$158
HOA
0%
$0
Property Management
15%
$109
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$182