Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.59% first-year return on $112k initial cash invested.
-10.59%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$3,524
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $4,517 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,524
Total Expenses
$4,517
Mortgage P&I
64%
$2,242
Property Taxes
12%
$425
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881