Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.1% first-year return on $112k initial cash invested.
-15.1%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$2,455
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $3,868 expenses = $1,413 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,455
Total Expenses
$3,868
Mortgage P&I
97%
$2,374
Property Taxes
6%
$159
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614