Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.39% first-year return on $112k initial cash invested.
-22.39%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,417
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,417 income − $3,506 expenses = $2,089 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,480
Closing costs
1%
$4,474
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,417
Total Expenses
$3,506
Mortgage P&I
161%
$2,285
Property Taxes
27%
$376
Home Insurance
12%
$164
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354