Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.62% first-year return on $113k initial cash invested.
-32.62%
Cash On Cash
-1.73%
Cap Rate
-0.29
DSCR
$3,524
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $6,582 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,524
Total Expenses
$6,582
Mortgage P&I
64%
$2,267
Property Taxes
70%
$2,450
Home Insurance
4%
$158
HOA
0%
$15
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881