Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.51% first-year return on $113k initial cash invested.
-12.51%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$4,243
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,243
Total Expenses
$5,416
Mortgage P&I
52%
$2,213
Property Taxes
21%
$904
Home Insurance
4%
$158
HOA
2%
$104
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061