Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $113k initial cash invested.
-13.18%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$2,480
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $3,726 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,880
Closing costs
1%
$4,544
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$3,726
Mortgage P&I
93%
$2,308
Property Taxes
3%
$62
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620