Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.45% first-year return on $112k initial cash invested.
-13.45%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$2,894
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $4,148 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$4,148
Mortgage P&I
80%
$2,301
Property Taxes
10%
$291
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724