Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $113k initial cash invested.
-23.98%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$1,191
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $3,439 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,191
Total Expenses
$3,439
Mortgage P&I
190%
$2,258
Property Taxes
38%
$450
Home Insurance
13%
$158
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298