Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $112k initial cash invested.
-12.96%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$4,003
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $5,213 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,600
Closing costs
1%
$4,480
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,003
Total Expenses
$5,213
Mortgage P&I
56%
$2,253
Property Taxes
22%
$882
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001