Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $113k initial cash invested.
-17.85%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$2,143
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $3,816 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,143
Total Expenses
$3,816
Mortgage P&I
112%
$2,393
Property Taxes
11%
$236
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536