Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $112k initial cash invested.
-15.08%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,887
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $4,296 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,887
Total Expenses
$4,296
Mortgage P&I
78%
$2,264
Property Taxes
17%
$486
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722