Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $106k initial cash invested.
-17.48%
Cash On Cash
2.48%
Cap Rate
0.39
DSCR
$2,194
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $3,742 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,194
Total Expenses
$3,742
Mortgage P&I
109%
$2,387
Property Taxes
5%
$99
Home Insurance
7%
$157
HOA
2%
$46
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548