Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.83% first-year return on $113k initial cash invested.
-11.83%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$2,920
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $4,035 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,540
Closing costs
1%
$4,527
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$4,035
Mortgage P&I
77%
$2,248
Property Taxes
8%
$227
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730