Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $112k initial cash invested.
-14.93%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$2,256
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $3,648 expenses = $1,392 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$3,648
Mortgage P&I
97%
$2,197
Property Taxes
9%
$208
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564