Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $112k initial cash invested.
-19.26%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,241
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $4,042 expenses = $1,801 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%
$89,740
Closing costs
1%
$4,487
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$4,042
Mortgage P&I
99%
$2,215
Property Taxes
26%
$590
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560