Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $113k initial cash invested.
-10.86%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$3,243
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $4,261 expenses = $1,018 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
$3,243
Total Expenses
$4,261
Mortgage P&I
68%
$2,199
Property Taxes
11%
$347
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811