Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $112k initial cash invested.
-23.01%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$2,009
Rent
-$2,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $4,158 expenses = $2,149 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,600
Closing costs
1%
$4,480
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,009
Total Expenses
$4,158
Mortgage P&I
112%
$2,250
Property Taxes
36%
$719
Home Insurance
8%
$163
HOA
3%
$63
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502