Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $112k initial cash invested.
-17.56%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$1,834
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $3,476 expenses = $1,642 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
$1,834
Total Expenses
$3,476
Mortgage P&I
123%
$2,254
Property Taxes
10%
$179
Home Insurance
9%
$164
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458