Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.08% first-year return on $112k initial cash invested.
-16.08%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$2,674
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $4,172 expenses = $1,498 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,320
Closing costs
1%
$4,466
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$4,172
Mortgage P&I
83%
$2,232
Property Taxes
15%
$399
Home Insurance
6%
$158
HOA
4%
$100
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668