Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $112k initial cash invested.
-13.21%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,430
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $4,666 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,430
Total Expenses
$4,666
Mortgage P&I
64%
$2,211
Property Taxes
19%
$648
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858