Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $112k initial cash invested.
-22.95%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,800
Rent
-$2,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $3,948 expenses = $2,148 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,800
Total Expenses
$3,948
Mortgage P&I
129%
$2,326
Property Taxes
33%
$601
Home Insurance
9%
$157
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450