Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.1% first-year return on $112k initial cash invested.
-28.1%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$819
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$819 income − $3,439 expenses = $2,620 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
$819
Total Expenses
$3,439
Mortgage P&I
275%
$2,250
Property Taxes
50%
$413
Home Insurance
22%
$182
HOA
24%
$200
Property Management
15%
$123
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$205