Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $112k initial cash invested.
-19%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,137
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $3,912 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,137
Total Expenses
$3,912
Mortgage P&I
109%
$2,337
Property Taxes
18%
$394
Home Insurance
7%
$156
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534