Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $112k initial cash invested.
-24.93%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,023
Rent
-$2,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $4,356 expenses = $2,333 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,023
Total Expenses
$4,356
Mortgage P&I
111%
$2,253
Property Taxes
47%
$947
Home Insurance
8%
$157
HOA
1%
$28
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506