Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.49% first-year return on $113k initial cash invested.
-16.49%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,430
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $3,982 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,420
Closing costs
1%
$4,521
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$3,982
Mortgage P&I
94%
$2,277
Property Taxes
15%
$373
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608