Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.71% first-year return on $113k initial cash invested.
-16.71%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,482
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $5,049 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,482
Total Expenses
$5,049
Mortgage P&I
64%
$2,213
Property Taxes
26%
$904
Home Insurance
5%
$158
HOA
3%
$104
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870