Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $113k initial cash invested.
-17.24%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$1,920
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $3,536 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,920
Total Expenses
$3,536
Mortgage P&I
121%
$2,326
Property Taxes
7%
$130
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480