Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.41% first-year return on $113k initial cash invested.
-18.41%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,057
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $3,783 expenses = $1,726 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
$2,057
Total Expenses
$3,783
Mortgage P&I
109%
$2,242
Property Taxes
19%
$396
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514