Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $112k initial cash invested.
-16.3%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$2,481
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,997 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,140
Closing costs
1%
$4,457
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,997
Mortgage P&I
93%
$2,316
Property Taxes
12%
$308
Home Insurance
6%
$159
HOA
1%
$24
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620