Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $112k initial cash invested.
-16.28%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$2,003
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $3,529 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,003
Total Expenses
$3,529
Mortgage P&I
116%
$2,328
Property Taxes
4%
$82
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501