Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $112k initial cash invested.
-13.82%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$2,687
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $3,975 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,687
Total Expenses
$3,975
Mortgage P&I
84%
$2,268
Property Taxes
10%
$260
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672