Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $112k initial cash invested.
-20.68%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$1,686
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $3,618 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,686
Total Expenses
$3,618
Mortgage P&I
133%
$2,240
Property Taxes
24%
$410
Home Insurance
9%
$159
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422