Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $112k initial cash invested.
-13.02%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$2,878
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $4,095 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$4,095
Mortgage P&I
81%
$2,336
Property Taxes
4%
$120
Home Insurance
5%
$154
HOA
4%
$103
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720