Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.71% first-year return on $112k initial cash invested.
-26.71%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$676
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$676 income − $3,177 expenses = $2,501 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%
$89,880
Closing costs
1%
$4,494
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$676
Total Expenses
$3,177
Mortgage P&I
329%
$2,226
Property Taxes
69%
$468
Home Insurance
24%
$159
HOA
0%
$0
Property Management
15%
$101
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$169