Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $112k initial cash invested.
-15.52%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$2,431
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $3,883 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,431
Total Expenses
$3,883
Mortgage P&I
94%
$2,289
Property Taxes
10%
$253
Home Insurance
6%
$157
HOA
1%
$17
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608