Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.1% first-year return on $112k initial cash invested.
-9.1%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$3,241
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $4,089 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,320
Closing costs
1%
$4,466
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,241
Total Expenses
$4,089
Mortgage P&I
68%
$2,197
Property Taxes
5%
$178
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810