Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.06% first-year return on $112k initial cash invested.
-16.06%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,119
Rent
-$1,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $3,621 expenses = $1,502 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,760
Closing costs
1%
$4,488
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,119
Total Expenses
$3,621
Mortgage P&I
105%
$2,221
Property Taxes
10%
$219
Home Insurance
8%
$163
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530