Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $113k initial cash invested.
-19.41%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$1,885
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $3,709 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,885
Total Expenses
$3,709
Mortgage P&I
119%
$2,235
Property Taxes
18%
$339
Home Insurance
12%
$231
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471