Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $112k initial cash invested.
-22.14%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$1,843
Rent
-$2,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $3,915 expenses = $2,072 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,843
Total Expenses
$3,915
Mortgage P&I
133%
$2,454
Property Taxes
23%
$419
Home Insurance
9%
$157
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461