Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.05% first-year return on $112k initial cash invested.
-23.05%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,300
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $3,442 expenses = $2,142 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,060
Closing costs
1%
$4,453
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,300
Total Expenses
$3,442
Mortgage P&I
168%
$2,179
Property Taxes
37%
$480
Home Insurance
12%
$159
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$325