Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $112k initial cash invested.
-17.65%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,252
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $3,906 expenses = $1,654 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
$2,252
Total Expenses
$3,906
Mortgage P&I
100%
$2,242
Property Taxes
19%
$425
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563