Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.62% first-year return on $112k initial cash invested.
-29.62%
Cash On Cash
-1.31%
Cap Rate
-0.22
DSCR
$546
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$546 income − $3,307 expenses = $2,761 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
$546
Total Expenses
$3,307
Mortgage P&I
412%
$2,250
Property Taxes
76%
$413
Home Insurance
33%
$182
HOA
37%
$200
Property Management
15%
$82
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$136