Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $113k initial cash invested.
-23.4%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,218
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,218 income − $3,418 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,300
Closing costs
1%
$4,515
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,218
Total Expenses
$3,418
Mortgage P&I
179%
$2,175
Property Taxes
41%
$494
Home Insurance
13%
$164
HOA
0%
$0
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304