Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $112k initial cash invested.
-15.44%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$2,895
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $4,330 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,060
Closing costs
1%
$4,453
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$4,330
Mortgage P&I
77%
$2,230
Property Taxes
19%
$552
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724