Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.25% first-year return on $112k initial cash invested.
-21.25%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,842
Rent
-$1,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $3,819 expenses = $1,977 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$3,819
Mortgage P&I
122%
$2,239
Property Taxes
29%
$526
Home Insurance
9%
$170
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460