Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $112k initial cash invested.
-17.58%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$1,676
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $3,319 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,640
Closing costs
1%
$4,482
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,676
Total Expenses
$3,319
Mortgage P&I
133%
$2,226
Property Taxes
9%
$151
Home Insurance
8%
$138
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419