Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $112k initial cash invested.
-15.58%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,675
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,675 income − $4,124 expenses = $1,449 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,675
Total Expenses
$4,124
Mortgage P&I
83%
$2,210
Property Taxes
18%
$472
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669