Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $112k initial cash invested.
-12.18%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$3,503
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $4,641 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,640
Closing costs
1%
$4,482
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,503
Total Expenses
$4,641
Mortgage P&I
63%
$2,222
Property Taxes
17%
$591
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876