Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $112k initial cash invested.
-14.25%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,772
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $5,103 expenses = $1,331 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
$3,772
Total Expenses
$5,103
Mortgage P&I
60%
$2,253
Property Taxes
23%
$882
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943