Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.11% first-year return on $112k initial cash invested.
-29.11%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$1,272
Rent
-$2,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $3,996 expenses = $2,724 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
$1,272
Total Expenses
$3,996
Mortgage P&I
177%
$2,253
Property Taxes
74%
$947
Home Insurance
12%
$157
HOA
2%
$28
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318