Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $113k initial cash invested.
-18.54%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,162
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $3,902 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,140
Closing costs
1%
$4,507
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$3,902
Mortgage P&I
107%
$2,320
Property Taxes
18%
$387
Home Insurance
7%
$159
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540