Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.76% first-year return on $112k initial cash invested.
-21.76%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,805
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $3,841 expenses = $2,036 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,780
Closing costs
1%
$4,489
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,805
Total Expenses
$3,841
Mortgage P&I
120%
$2,163
Property Taxes
33%
$604
Home Insurance
12%
$208
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451