Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.22% first-year return on $112k initial cash invested.
-13.22%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$2,798
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $4,030 expenses = $1,232 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
$2,798
Total Expenses
$4,030
Mortgage P&I
81%
$2,268
Property Taxes
9%
$260
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700