Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.67% first-year return on $112k initial cash invested.
-15.67%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,080
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $4,546 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$4,546
Mortgage P&I
73%
$2,234
Property Taxes
21%
$635
Home Insurance
5%
$157
HOA
1%
$42
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770