Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $112k initial cash invested.
-20.03%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,547
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $4,418 expenses = $1,871 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
$2,547
Total Expenses
$4,418
Mortgage P&I
88%
$2,250
Property Taxes
28%
$719
Home Insurance
6%
$163
HOA
2%
$63
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637