Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.85% first-year return on $112k initial cash invested.
-16.85%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$1,961
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $3,537 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,740
Closing costs
1%
$4,487
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,961
Total Expenses
$3,537
Mortgage P&I
115%
$2,254
Property Taxes
9%
$179
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490