Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.14% first-year return on $113k initial cash invested.
-21.14%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,430
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$4,412
Mortgage P&I
90%
$2,190
Property Taxes
37%
$898
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608