Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.14% first-year return on $112k initial cash invested.
-29.14%
Cash On Cash
-1.19%
Cap Rate
-0.2
DSCR
$631
Rent
-$2,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$631 income − $3,348 expenses = $2,717 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%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$631
Total Expenses
$3,348
Mortgage P&I
357%
$2,250
Property Taxes
65%
$413
Home Insurance
29%
$182
HOA
32%
$200
Property Management
15%
$95
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$158